{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Input","Output","Results","Domestic - Monthly","Domestic - Annual","Domestic (Tertiary) - Monthly","Domestic (Tertiary) - Annual","Commercial - Monthly","Commercial - Annual","Fire (Office) - Monthly","Fire (Office) - Annual","Municipalities - Monthly","Municipalities - Annual","Fire Extensions","Loss Limit Discount","Contract Works Discount","Escalation","Voluntary Deductible","Co-insurance","Metadata"],"not_rendered":{"charts":0,"images":23,"macros":1,"external_links":0,"defined_names":283,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"row_number_cap","date_system":"1900"}

{"sheet":"Input","index":0,"n_rows":22,"n_cols":9,"rows_kept":22,"cut":false,"hidden":false,"merged":[[21,1,21,7],[21,8,21,11],[20,1,20,7],[20,8,20,11],[18,8,18,11],[18,1,18,7],[0,0,3,14],[15,1,15,7],[15,8,15,11],[17,8,17,11],[17,1,17,7]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"For Contract Works, please select the period of the contract -->",null,null,null,null,null,null,"Open"]
[]
[null,"Voluntary Deductible",null,null,null,null,null,null,0]
[null,"Voluntary Deductible (M8)",null,null,null,null,null,null,0]
[]
[null,"Co-Insurance",null,null,null,null,null,null,0]
[null,"Co-Insurance (M8)",null,null,null,null,null,null,0]

{"sheet":"Output","index":1,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Aggregate",{"$f":"IF(C2 = \"\", 12, VLOOKUP(C2, Metadata!$S$1:$T$11, 2, FALSE))","v":12}]
[]
[]
[null,null,"ABC Ltd"]
[]
[]
[null,null,"Voluntary Deductible",{"$f":"Input!I18","v":0}]
[null,null,"Applicable Discount",{"$f":"IF(C2 = \"\", 0, VLOOKUP(D8, 'Voluntary Deductible'!$B$3:$C$13, 2, FALSE))","v":0}]
[]
[null,null,"Voluntary Deductible (M8)",{"$f":"Input!I19","v":0}]
[null,null,"Applicable Discount (M8)",{"$f":"IF(C2 = \"\", 0, VLOOKUP(D11, 'Voluntary Deductible'!$B$17:$C$21, 2, FALSE))","v":0}]
[]
[null,null,"Co-insurance",{"$f":"IF(Input!I21 = \"\", 0, Input!I21)","v":0}]
[null,null,"Co-insurance (M8)",{"$f":"IF(Input!I22 = \"\", 0, Input!I22)","v":0}]
[]
[null,null,"Magnitude Discount",{"$f":"'Loss Limit Discount'!$D$93","v":0}]
[null,null,"Contract Works Discount",{"$f":"'Contract Works Discount'!$D$102","v":0}]
[]
[null,null,"Class","Sum Insured*","Premium"]
[null,null,"Fire",{"$f":"VLOOKUP($C21, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C21, Results!$B$5:$M$18, Output!$D$2, FALSE)","v":0},{"$f":"IF(AND(E21 = 0, D21 <> 0), \"!!!\",\"\")","v":""}]
[null,null,"Standing Charges",{"$f":"VLOOKUP($C22, Results!$B$22:$M$35, Output!$D$2, FALSE) + VLOOKUP(\"Advance Standing Charges\", Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"(VLOOKUP($C22, Results!$B$5:$M$18, Output!$D$2, FALSE) ) + VLOOKUP(\"Advance Standing Charges\", Results!$B$5:$M$18, Output!$D$2, FALSE)","v":0}]
[null,null,"Working Expenses",{"$f":"VLOOKUP($C23, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C23, Results!$B$5:$M$18, Output!$D$2, FALSE)","v":0}]
[null,null,"Net Profit",{"$f":"VLOOKUP($C24, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C24, Results!$B$5:$M$18, Output!$D$2, FALSE)","v":0}]
[null,null,"Gross Profit",{"$f":"VLOOKUP($C25, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C25, Results!$B$5:$M$18, Output!$D$2, FALSE)","v":0}]
[null,null,"Revenue",{"$f":"VLOOKUP($C26, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C26, Results!$B$5:$M$18, Output!$D$2, FALSE)","v":0}]
[null,null,"Motor",{"$f":"VLOOKUP($C27, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C27, Results!$B$5:$M$18, Output!$D$2, FALSE)","v":0}]
[null,null,"Contract Works",{"$f":"VLOOKUP($C28, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C28, Results!$B$5:$M$18, Output!$D$2, FALSE)","v":0}]
[null,null,"Money",{"$f":"VLOOKUP($C29, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C29, Results!$B$5:$M$18, Output!$D$2, FALSE)","v":0}]
[null,null,"Goods In Transit",{"$f":"VLOOKUP($C30, Results!$B$22:$M$35, Output!$D$2, FALSE)","v":0},{"$f":"VLOOKUP($C30, Results!$B$5:$M$18, Output!$D$2, FALSE)","v":0}]
[null,null,"Total",{"$f":"SUM(D21:D30)","v":0},{"$f":"SUM(E21:E30)","v":0}]
[null,null,"* Declared values only"]

{"sheet":"Results","index":2,"n_rows":35,"n_cols":13,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Gross Written Premium"]
[null,"Class","Domestic - Monthly","Domestic (Tertiary) - Monthly","Domestic - Annual","Domestic (Tertiary) - Annual","Commercial - Monthly","Commercial - Annual","Fire (Office) - Monthly","Fire (Office) - Annual","Municipalities - Monthly","Municipalities - Annual","Aggregate"]
[null,"Fire",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B5, 'Domestic - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B5, 'Domestic (Tertiary) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B5, 'Domestic - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B5, 'Domestic (Tertiary) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B5, 'Commercial - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B5, 'Commercial - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B5, 'Fire (Office) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B5, 'Fire (Office) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B5, 'Municipalities - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B5, 'Municipalities - Annual'!$M:$M)","v":0},{"$f":"SUM(C5:L5)","v":0}]
[null,"Extensions",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C6:L6)","v":0}]
[null,"Static Risk",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B7, 'Domestic - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B7, 'Domestic (Tertiary) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B7, 'Domestic - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B7, 'Domestic (Tertiary) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B7, 'Commercial - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B7, 'Commercial - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B7, 'Fire (Office) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B7, 'Fire (Office) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B7, 'Municipalities - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B7, 'Municipalities - Annual'!$M:$M)","v":0},0]
[null,"Escalation",null,null,null,null,null,null,null,null,null,null,0]
[null,"Standing Charges",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B9, 'Domestic - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B9, 'Domestic (Tertiary) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B9, 'Domestic - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B9, 'Domestic (Tertiary) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B9, 'Commercial - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B9, 'Commercial - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B9, 'Fire (Office) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B9, 'Fire (Office) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B9, 'Municipalities - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B9, 'Municipalities - Annual'!$M:$M)","v":0},0]
[null,"Advance Standing Charges",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B10, 'Domestic - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B10, 'Domestic (Tertiary) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B10, 'Domestic - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B10, 'Domestic (Tertiary) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B10, 'Commercial - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B10, 'Commercial - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B10, 'Fire (Office) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B10, 'Fire (Office) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B10, 'Municipalities - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B10, 'Municipalities - Annual'!$M:$M)","v":0},0]
[null,"Working Expenses",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B11, 'Domestic - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B11, 'Domestic (Tertiary) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B11, 'Domestic - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B11, 'Domestic (Tertiary) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B11, 'Commercial - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B11, 'Commercial - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B11, 'Fire (Office) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B11, 'Fire (Office) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B11, 'Municipalities - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B11, 'Municipalities - Annual'!$M:$M)","v":0},0]
[null,"Net Profit",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B12, 'Domestic - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B12, 'Domestic (Tertiary) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B12, 'Domestic - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B12, 'Domestic (Tertiary) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B12, 'Commercial - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B12, 'Commercial - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B12, 'Fire (Office) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B12, 'Fire (Office) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B12, 'Municipalities - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B12, 'Municipalities - Annual'!$M:$M)","v":0},0]
[null,"Gross Profit",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B13, 'Domestic - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B13, 'Domestic (Tertiary) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B13, 'Domestic - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B13, 'Domestic (Tertiary) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B13, 'Commercial - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B13, 'Commercial - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B13, 'Fire (Office) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B13, 'Fire (Office) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B13, 'Municipalities - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B13, 'Municipalities - Annual'!$M:$M)","v":0},0]
[null,"Revenue",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B14, 'Domestic - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B14, 'Domestic (Tertiary) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B14, 'Domestic - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B14, 'Domestic (Tertiary) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B14, 'Commercial - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B14, 'Commercial - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B14, 'Fire (Office) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B14, 'Fire (Office) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B14, 'Municipalities - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B14, 'Municipalities - Annual'!$M:$M)","v":0},0]
[null,"Motor",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B15, 'Domestic - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B15, 'Domestic (Tertiary) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B15, 'Domestic - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B15, 'Domestic (Tertiary) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B15, 'Commercial - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B15, 'Commercial - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B15, 'Fire (Office) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B15, 'Fire (Office) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B15, 'Municipalities - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B15, 'Municipalities - Annual'!$M:$M)","v":0},0]
[null,"Contract Works",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B16, 'Domestic - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B16, 'Domestic (Tertiary) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B16, 'Domestic - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B16, 'Domestic (Tertiary) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B16, 'Commercial - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B16, 'Commercial - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B16, 'Fire (Office) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B16, 'Fire (Office) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B16, 'Municipalities - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B16, 'Municipalities - Annual'!$M:$M)","v":0},0]
[null,"Money",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B17, 'Domestic - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B17, 'Domestic (Tertiary) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B17, 'Domestic - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B17, 'Domestic (Tertiary) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B17, 'Commercial - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B17, 'Commercial - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B17, 'Fire (Office) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B17, 'Fire (Office) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B17, 'Municipalities - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B17, 'Municipalities - Annual'!$M:$M)","v":0},0]
[null,"Goods In Transit",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B18, 'Domestic - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B18, 'Domestic (Tertiary) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B18, 'Domestic - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B18, 'Domestic (Tertiary) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B18, 'Commercial - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B18, 'Commercial - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B18, 'Fire (Office) - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B18, 'Fire (Office) - Annual'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B18, 'Municipalities - Monthly'!$M:$M)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B18, 'Municipalities - Annual'!$M:$M)","v":0},0]
[]
[null,"Sum Insured"]
[null,"Class","Domestic - Monthly","Domestic (Tertiary) - Monthly","Domestic - Annual","Domestic (Tertiary) - Annual","Commercial - Monthly","Commercial - Annual","Fire (Office) - Monthly","Fire (Office) - Monthly","Municipalities - Monthly","Municipalities - Annual","Aggregate"]
[null,"Fire",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B22, 'Domestic - Monthly'!$E:$E) - SUMIF('Domestic - Monthly'!$B:$B, \"F1-MC\", 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B22, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B22, 'Domestic - Annual'!$E:$E) - SUMIF('Domestic - Annual'!$B:$B, \"F1-MC\", 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B22, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B22, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B22, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B22, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B22, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B22, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B22, 'Municipalities - Annual'!$E:$E)","v":0},{"$f":"SUM(C22:L22)","v":0}]
[null,"Extensions",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C23:L23)","v":0}]
[null,"Static Risk",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B24, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B24, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B24, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B24, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B24, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B24, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B24, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B24, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B24, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B24, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Escalation",null,null,null,null,null,null,null,null,null,null,0]
[null,"Standing Charges",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B26, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B26, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B26, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B26, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B26, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B26, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B26, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B26, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B26, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B26, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Advance Standing Charges",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B27, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B27, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B27, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B27, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B27, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B27, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B27, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B27, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B27, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B27, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Working Expenses",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B28, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B28, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B28, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B28, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B28, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B28, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B28, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B28, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B28, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B28, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Net Profit",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B29, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B29, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B29, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B29, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B29, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B29, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B29, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B29, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B29, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B29, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Gross Profit",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B30, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B30, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B30, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B30, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B30, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B30, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B30, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B30, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B30, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B30, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Revenue",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B31, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B31, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B31, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B31, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B31, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B31, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B31, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B31, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B31, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B31, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Motor",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B32, 'Domestic - Monthly'!$E:$E) - SUMIF('Domestic - Monthly'!$B:$B, \"M1\", 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B32, 'Domestic (Tertiary) - Monthly'!$E:$E) - SUMIF('Domestic (Tertiary) - Monthly'!$B:$B, \"M1\", 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B32, 'Domestic - Annual'!$E:$E) - SUMIF('Domestic - Annual'!$B:$B, \"M1\", 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B32, 'Domestic (Tertiary) - Annual'!$E:$E) - SUMIF('Domestic (Tertiary) - Annual'!$B:$B, \"M1\", 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B32, 'Commercial - Monthly'!$E:$E) - SUMIF('Commercial - Monthly'!$B:$B, \"M1\", 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B32, 'Commercial - Annual'!$E:$E) - SUMIF('Commercial - Annual'!$B:$B, \"M1\", 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B32, 'Fire (Office) - Monthly'!$E:$E) - SUMIF('Fire (Office) - Monthly'!$B:$B, \"M1\", 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B32, 'Fire (Office) - Annual'!$E:$E) - SUMIF('Fire (Office) - Annual'!$B:$B, \"M1\", 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B32, 'Municipalities - Monthly'!$E:$E) - SUMIF('Municipalities - Monthly'!$B:$B, \"M1\", 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B32, 'Municipalities - Annual'!$E:$E) - SUMIF('Municipalities - Annual'!$B:$B, \"M1\", 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Contract Works",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B33, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B33, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B33, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B33, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B33, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B33, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B33, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B33, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B33, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B33, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Money",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B34, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B34, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B34, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B34, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B34, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B34, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B34, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B34, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B34, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B34, 'Municipalities - Annual'!$E:$E)","v":0},0]
[null,"Goods In Transit",{"$f":"SUMIF('Domestic - Monthly'!$D:$D, Results!$B35, 'Domestic - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$D:$D, Results!$B35, 'Domestic (Tertiary) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Domestic - Annual'!$D:$D, Results!$B35, 'Domestic - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$D:$D, Results!$B35, 'Domestic (Tertiary) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Monthly'!$D:$D, Results!$B35, 'Commercial - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Commercial - Annual'!$D:$D, Results!$B35, 'Commercial - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Monthly'!$D:$D, Results!$B35, 'Fire (Office) - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Fire (Office) - Annual'!$D:$D, Results!$B35, 'Fire (Office) - Annual'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Monthly'!$D:$D, Results!$B35, 'Municipalities - Monthly'!$E:$E)","v":0},{"$f":"SUMIF('Municipalities - Annual'!$D:$D, Results!$B35, 'Municipalities - Annual'!$E:$E)","v":0},0]

{"sheet":"Domestic - Monthly","index":3,"n_rows":102,"n_cols":16,"rows_kept":102,"cut":false,"hidden":false,"merged":[[0,14,0,15]],"read":"row_number_cap"}
["Domestic - Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Minimum Premium","Has Fire Extension Discount","Premium"]
[null,"Fire"]
["Domestic Fire","F1","Domestic Fire","Fire",null,{"$f":"F1_Monthly","v":3.63E-6},true,true,false,false,{"$f":"F1_MonthlyMin","v":3},false,{"$f":"IF(E4 = 0, 0, MAX(((E4  * F4) * (IF(H4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) ) * (1 - Voluntary_Deductible) * (1 - Co_insurance), K4))","v":0}]
["Domestic Fire","F1-MC","Mayors and Councilors","Fire",null,{"$f":"F1MC_Monthly","v":5.45},false,false,false,false,{"$f":"F1MC_MonthlyMin","v":0},false,{"$f":"IF(E5 = 0, 0, MAX((F5 * E5) * (IF(H5 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Co_insurance)), K5 * E5))","v":0}]
["Extension","Sasria Extensions"]
["Extension",{"$f":"IFERROR(RANK($P7, $P$7:$P$66, 1), \"\")","v":""},"Rent","Fire",null,{"$f":"$F$4","v":3.63E-6},true,true,false,false,0,true,{"$f":"IF(E7 = 0, 0, MAX(((VLOOKUP($B7, DM_NonFreeExt, 60, FALSE)  * F7) * (IF(H7 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K7))","v":0},null,{"$f":"MyTimestamp(E7)","v":""},{"$f":"IFERROR(VALUE(O7), \"\")","v":""}]
["Extension","","Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":3.63E-6},true,true,false,false,0,true,{"$f":"IF(E8 = 0, 0, MAX(((VLOOKUP($B8, DM_NonFreeExt, 60, FALSE)  * F8) * (IF(H8 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K8))","v":0},null,{"$f":"MyTimestamp(E8)","v":""},{"$f":"IFERROR(VALUE(O8), \"\")","v":""}]
["Extension","","Capital Additions","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E9 = 0, 0, MAX(((VLOOKUP($B9, DM_NonFreeExt, 60, FALSE)  * F9) * (IF(H9 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K9))","v":0},null,{"$f":"MyTimestamp(E9)","v":""},""]
["Extension","","Professional fees","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E10 = 0, 0, MAX(((VLOOKUP($B10, DM_NonFreeExt, 60, FALSE)  * F10) * (IF(H10 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K10))","v":0},null,{"$f":"MyTimestamp(E10)","v":""},""]
["Extension","","Clearance costs","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E11 = 0, 0, MAX(((VLOOKUP($B11, DM_NonFreeExt, 60, FALSE)  * F11) * (IF(H11 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K11))","v":0},null,{"$f":"MyTimestamp(E11)","v":""},""]
["Extension","","Security Costs (During and after a loss)","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E12 = 0, 0, MAX(((VLOOKUP($B12, DM_NonFreeExt, 60, FALSE)  * F12) * (IF(H12 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K12))","v":0},null,{"$f":"MyTimestamp(E12)","v":""},""]
["Extension","","Statutory Duties","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E13 = 0, 0, MAX(((VLOOKUP($B13, DM_NonFreeExt, 60, FALSE)  * F13) * (IF(H13 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K13))","v":0},null,{"$f":"MyTimestamp(E13)","v":""},""]
["Extension","","Additional Premises","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E14 = 0, 0, MAX(((VLOOKUP($B14, DM_NonFreeExt, 60, FALSE)  * F14) * (IF(H14 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K14))","v":0},null,{"$f":"MyTimestamp(E14)","v":""},""]
["Extension","","Acquisitions","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E15 = 0, 0, MAX(((VLOOKUP($B15, DM_NonFreeExt, 60, FALSE)  * F15) * (IF(H15 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K15))","v":0},null,{"$f":"MyTimestamp(E15)","v":""},""]
["Extension","","Import Surcharges","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E16 = 0, 0, MAX(((VLOOKUP($B16, DM_NonFreeExt, 60, FALSE)  * F16) * (IF(H16 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K16))","v":0},null,{"$f":"MyTimestamp(E16)","v":""},""]
["Extension","","Property in the course of Construction","Fire",null,3.63E-6,false,false,false,false,0,true,{"$f":"IF(E17 = 0, 0, MAX(((VLOOKUP($B17, DM_NonFreeExt, 60, FALSE)  * F17) * (IF(H17 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K17))","v":0},null,{"$f":"MyTimestamp(E17)","v":""},{"$f":"IFERROR(VALUE(O17), \"\")","v":""}]
["Extension",{"$f":"IFERROR(RANK($P18, $P$7:$P$66, 1), \"\")","v":""},"Fire Protection System Update","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E18 = 0, 0, MAX(((VLOOKUP($B18, DM_NonFreeExt, 60, FALSE)  * F18) * (IF(H18 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K18))","v":0},null,{"$f":"MyTimestamp(E18)","v":""},""]
["Extension",null,"Accumulation of Motor Vehicles/Static Risk","Fire",null,{"$f":"StaticRisk_Monthly","v":8.1650000000000006E-5},false,false,false,false,{"$f":"StaticRisk_MonthlyMin","v":50},true,{"$f":"IF(E19 = 0, 0, MAX(((E19  * F19) * (IF(H19 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K19))","v":0}]
["Extension","","Goods in the open","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E20 = 0, 0, MAX(((VLOOKUP($B20, DM_NonFreeExt, 60, FALSE)  * F20) * (IF(H20 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K20))","v":0},null,{"$f":"MyTimestamp(E20)","v":""},""]
["Extension","","Fire Extinguishing","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E21 = 0, 0, MAX(((VLOOKUP($B21, DM_NonFreeExt, 60, FALSE)  * F21) * (IF(H21 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K21))","v":0},null,{"$f":"MyTimestamp(E21)","v":""},""]
["Extension","","Imminent Danger (Protection of property prior a loss) ","Fire",null,3.63E-6,true,true,false,false,0,false,{"$f":"IF(E22 = 0, 0, MAX(((E22  * F22) * (IF(H22 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K22))","v":0}]
["Other Extension","Other Extensions"]
["Other Extension",{"$f":"IFERROR(RANK($P24, $P$7:$P$66, 1), \"\")","v":""},"Other","Fire",null,{"$f":"$F$4","v":3.63E-6},true,true,false,false,0,true,{"$f":"IF(E24 = 0, 0, MAX(((VLOOKUP($B24, DM_NonFreeExt, 60, FALSE)  * F24) * (IF(H24 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K24))","v":0},null,{"$f":"MyTimestamp(E24)","v":""},{"$f":"IFERROR(VALUE(O24), \"\")","v":""}]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E25 = 0, 0, MAX(((VLOOKUP($B25, DM_NonFreeExt, 60, FALSE)  * F25) * (IF(H25 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K25))","v":0},null,{"$f":"MyTimestamp(E25)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E26 = 0, 0, MAX(((VLOOKUP($B26, DM_NonFreeExt, 60, FALSE)  * F26) * (IF(H26 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K26))","v":0},null,{"$f":"MyTimestamp(E26)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E27 = 0, 0, MAX(((VLOOKUP($B27, DM_NonFreeExt, 60, FALSE)  * F27) * (IF(H27 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K27))","v":0},null,{"$f":"MyTimestamp(E27)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E28 = 0, 0, MAX(((VLOOKUP($B28, DM_NonFreeExt, 60, FALSE)  * F28) * (IF(H28 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K28))","v":0},null,{"$f":"MyTimestamp(E28)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E29 = 0, 0, MAX(((VLOOKUP($B29, DM_NonFreeExt, 60, FALSE)  * F29) * (IF(H29 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K29))","v":0},null,{"$f":"MyTimestamp(E29)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E30 = 0, 0, MAX(((VLOOKUP($B30, DM_NonFreeExt, 60, FALSE)  * F30) * (IF(H30 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K30))","v":0},null,{"$f":"MyTimestamp(E30)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E31 = 0, 0, MAX(((VLOOKUP($B31, DM_NonFreeExt, 60, FALSE)  * F31) * (IF(H31 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K31))","v":0},null,{"$f":"MyTimestamp(E31)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E32 = 0, 0, MAX(((VLOOKUP($B32, DM_NonFreeExt, 60, FALSE)  * F32) * (IF(H32 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K32))","v":0},null,{"$f":"MyTimestamp(E32)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E33 = 0, 0, MAX(((VLOOKUP($B33, DM_NonFreeExt, 60, FALSE)  * F33) * (IF(H33 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K33))","v":0},null,{"$f":"MyTimestamp(E33)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E34 = 0, 0, MAX(((VLOOKUP($B34, DM_NonFreeExt, 60, FALSE)  * F34) * (IF(H34 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K34))","v":0},null,{"$f":"MyTimestamp(E34)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E35 = 0, 0, MAX(((VLOOKUP($B35, DM_NonFreeExt, 60, FALSE)  * F35) * (IF(H35 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K35))","v":0},null,{"$f":"MyTimestamp(E35)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E36 = 0, 0, MAX(((VLOOKUP($B36, DM_NonFreeExt, 60, FALSE)  * F36) * (IF(H36 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K36))","v":0},null,{"$f":"MyTimestamp(E36)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E37 = 0, 0, MAX(((VLOOKUP($B37, DM_NonFreeExt, 60, FALSE)  * F37) * (IF(H37 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K37))","v":0},null,{"$f":"MyTimestamp(E37)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E38 = 0, 0, MAX(((VLOOKUP($B38, DM_NonFreeExt, 60, FALSE)  * F38) * (IF(H38 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K38))","v":0},null,{"$f":"MyTimestamp(E38)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E39 = 0, 0, MAX(((VLOOKUP($B39, DM_NonFreeExt, 60, FALSE)  * F39) * (IF(H39 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K39))","v":0},null,{"$f":"MyTimestamp(E39)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E40 = 0, 0, MAX(((VLOOKUP($B40, DM_NonFreeExt, 60, FALSE)  * F40) * (IF(H40 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K40))","v":0},null,{"$f":"MyTimestamp(E40)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E41 = 0, 0, MAX(((VLOOKUP($B41, DM_NonFreeExt, 60, FALSE)  * F41) * (IF(H41 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K41))","v":0},null,{"$f":"MyTimestamp(E41)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E42 = 0, 0, MAX(((VLOOKUP($B42, DM_NonFreeExt, 60, FALSE)  * F42) * (IF(H42 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K42))","v":0},null,{"$f":"MyTimestamp(E42)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E43 = 0, 0, MAX(((VLOOKUP($B43, DM_NonFreeExt, 60, FALSE)  * F43) * (IF(H43 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K43))","v":0},null,{"$f":"MyTimestamp(E43)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E44 = 0, 0, MAX(((VLOOKUP($B44, DM_NonFreeExt, 60, FALSE)  * F44) * (IF(H44 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K44))","v":0},null,{"$f":"MyTimestamp(E44)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E45 = 0, 0, MAX(((VLOOKUP($B45, DM_NonFreeExt, 60, FALSE)  * F45) * (IF(H45 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K45))","v":0},null,{"$f":"MyTimestamp(E45)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E46 = 0, 0, MAX(((VLOOKUP($B46, DM_NonFreeExt, 60, FALSE)  * F46) * (IF(H46 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K46))","v":0},null,{"$f":"MyTimestamp(E46)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E47 = 0, 0, MAX(((VLOOKUP($B47, DM_NonFreeExt, 60, FALSE)  * F47) * (IF(H47 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K47))","v":0},null,{"$f":"MyTimestamp(E47)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E48 = 0, 0, MAX(((VLOOKUP($B48, DM_NonFreeExt, 60, FALSE)  * F48) * (IF(H48 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K48))","v":0},null,{"$f":"MyTimestamp(E48)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E49 = 0, 0, MAX(((VLOOKUP($B49, DM_NonFreeExt, 60, FALSE)  * F49) * (IF(H49 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K49))","v":0},null,{"$f":"MyTimestamp(E49)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E50 = 0, 0, MAX(((VLOOKUP($B50, DM_NonFreeExt, 60, FALSE)  * F50) * (IF(H50 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K50))","v":0},null,{"$f":"MyTimestamp(E50)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E51 = 0, 0, MAX(((VLOOKUP($B51, DM_NonFreeExt, 60, FALSE)  * F51) * (IF(H51 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K51))","v":0},null,{"$f":"MyTimestamp(E51)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E52 = 0, 0, MAX(((VLOOKUP($B52, DM_NonFreeExt, 60, FALSE)  * F52) * (IF(H52 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K52))","v":0},null,{"$f":"MyTimestamp(E52)","v":""},""]
["Other Extension","","Other","Fire",null,3.63E-6,true,true,false,false,0,true,{"$f":"IF(E53 = 0, 0, MAX(((VLOOKUP($B53, DM_NonFreeExt, 60, FALSE)  * F53) * (IF(H53 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K53))","v":0},null,{"$f":"MyTimestamp(E53)","v":""},""]
["Escalation","Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",{"$f":"IFERROR(RANK($P56, $P$7:$P$66, 1), \"\")","v":""},"First Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$C$6:$D$50, 2, FALSE))","v":3.63E-6},false,true,false,false,0,null,{"$f":"IF(E56 = 0, 0, MAX(((VLOOKUP($B56, DM_NonFreeExt, 60, FALSE)  * F56) * (IF(H56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K56))","v":0},null,{"$f":"MyTimestamp(E56)","v":""},{"$f":"IFERROR(VALUE(O56), \"\")","v":""}]
["Escalation UL","","Second Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$C$6:$D$50, 2, FALSE))","v":1.815E-6},false,true,false,false,0,null,{"$f":"IF(E57 = 0, 0, MAX(((VLOOKUP($B57, DM_NonFreeExt, 60, FALSE)  * F57) * (IF(H57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K57))","v":0},null,{"$f":"MyTimestamp(E57)","v":""},""]
["Escalation UL","","Third Year (90-100%)","Fire",null,{"$f":"IF(C58 = \"\", 0, VLOOKUP(C58, Escalation!$C$6:$D$50, 2, FALSE))","v":9.0749999999999999E-7},false,true,false,false,0,null,{"$f":"IF(E58 = 0, 0, MAX(((VLOOKUP($B58, DM_NonFreeExt, 60, FALSE)  * F58) * (IF(H58 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K58))","v":0},null,{"$f":"MyTimestamp(E58)","v":""},""]
["Escalation UL","","Fourth Year (90-100%)","Fire",null,{"$f":"IF(C59 = \"\", 0, VLOOKUP(C59, Escalation!$C$6:$D$50, 2, FALSE))","v":7.2600000000000002E-7},false,true,false,false,0,null,{"$f":"IF(E59 = 0, 0, MAX(((VLOOKUP($B59, DM_NonFreeExt, 60, FALSE)  * F59) * (IF(H59 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K59))","v":0},null,{"$f":"MyTimestamp(E59)","v":""},""]
["Escalation UL","","Fifth Year (90-100%)","Fire",null,{"$f":"IF(C60 = \"\", 0, VLOOKUP(C60, Escalation!$C$6:$D$50, 2, FALSE))","v":5.4449999999999993E-7},false,true,false,false,0,null,{"$f":"IF(E60 = 0, 0, MAX(((VLOOKUP($B60, DM_NonFreeExt, 60, FALSE)  * F60) * (IF(H60 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K60))","v":0},null,{"$f":"MyTimestamp(E60)","v":""},""]
["Escalation Not UL","Not Charge on U/L"]
["Escalation Not UL",{"$f":"IFERROR(RANK($P62, $P$7:$P$66, 1), \"\")","v":""},"First Year","Fire",null,{"$f":"$F$4","v":3.63E-6},false,true,false,false,0,null,{"$f":"IF(E62 = 0, 0, MAX(((VLOOKUP($B62, DM_NonFreeExt, 60, FALSE)  * F62) * (IF(H62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K62))","v":0},null,{"$f":"MyTimestamp(E62)","v":""},{"$f":"IFERROR(VALUE(O62), \"\")","v":""}]
["Escalation Not UL","","Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":1.815E-6},false,true,false,false,0,null,{"$f":"IF(E63 = 0, 0, MAX(((VLOOKUP($B63, DM_NonFreeExt, 60, FALSE)  * F63) * (IF(H63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K63))","v":0},null,{"$f":"MyTimestamp(E63)","v":""},""]
["Escalation Not UL","","Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":9.0749999999999999E-7},false,true,false,false,0,null,{"$f":"IF(E64 = 0, 0, MAX(((VLOOKUP($B64, DM_NonFreeExt, 60, FALSE)  * F64) * (IF(H64 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K64))","v":0},null,{"$f":"MyTimestamp(E64)","v":""},""]
["Escalation Not UL","","Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":7.2600000000000002E-7},false,true,false,false,0,null,{"$f":"IF(E65 = 0, 0, MAX(((VLOOKUP($B65, DM_NonFreeExt, 60, FALSE)  * F65) * (IF(H65 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K65))","v":0},null,{"$f":"MyTimestamp(E65)","v":""},""]
["Escalation Not UL","","Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":5.4449999999999993E-7},false,true,false,false,0,null,{"$f":"IF(E66 = 0, 0, MAX(((VLOOKUP($B66, DM_NonFreeExt, 60, FALSE)  * F66) * (IF(H66 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K66))","v":0},null,{"$f":"MyTimestamp(E66)","v":""},""]
[]
[null,"Business Interruption"]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C70, Metadata!$D$2:$E$8, 2, FALSE),0)","v":4.8999999999999997E-6},true,true,false,false,{"$f":"BI1_12M_MonthlyMin","v":5},false,{"$f":"IF(E70 = 0, 0, MAX((E70 * F70) * (IF(H70 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K70))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F70 * 1.5","v":7.3499999999999991E-6},true,true,false,false,0,false,{"$f":"IF(E71 = 0, 0, MAX((E71 * F71) * (IF(H71 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K71))","v":0}]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C73, Metadata!$D$10:$E$16, 2, FALSE),0)","v":4.8999999999999997E-6},true,true,false,false,{"$f":"BI1_12M_MonthlyMin","v":5},false,{"$f":"IF(E73 = 0, 0, MAX((E73 * F73) * (IF(H73 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K73))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F73 * 1.5","v":7.3499999999999991E-6},true,true,false,false,0,false,{"$f":"IF(E74 = 0, 0, MAX((E74 * F74) * (IF(H74 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K74))","v":0}]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C76, Metadata!$D$34:$E$40, 2, FALSE),0)","v":4.8999999999999997E-6},true,true,false,false,{"$f":"BI1_12M_MonthlyMin","v":5},false,{"$f":"IF(E76 = 0, 0, MAX((E76 * F76) * (IF(H76 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K76))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F76 * 1.5","v":7.3499999999999991E-6},true,true,false,false,0,false,{"$f":"IF(E77 = 0, 0, MAX((E77 * F77) * (IF(H77 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K77))","v":0}]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C79, Metadata!$D$18:$E$24, 2, FALSE),0)","v":4.8999999999999997E-6},true,true,false,false,{"$f":"BI1_12M_MonthlyMin","v":5},false,{"$f":"IF(E79 = 0, 0, MAX((E79 * F79) * (IF(H79 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K79))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F79 * 1.5","v":7.3499999999999991E-6},true,true,false,false,0,false,{"$f":"IF(E80 = 0, 0, MAX((E80 * F80) * (IF(H80 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K80))","v":0}]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C82, Metadata!$D$26:$E$32, 2, FALSE),0)","v":4.8999999999999997E-6},true,true,false,false,{"$f":"BI1_12M_MonthlyMin","v":5},false,{"$f":"IF(E82 = 0, 0, MAX((E82 * F82) * (IF(H82 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K82))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F82 * 1.5","v":7.3499999999999991E-6},true,true,false,false,0,false,{"$f":"IF(E83 = 0, 0, MAX((E83 * F83) * (IF(H83 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K83))","v":0}]
[]
[null,"Motor"]
[null,"Motor"]
["Motor","M1","Cars (Primary use: Domestic/Private)","Motor",null,{"$f":"M1_Monthly","v":2.62},false,false,false,false,{"$f":"M1_MonthlyMin","v":2.62},false,{"$f":"IF(E87 = 0, 0, MAX((F87 * E87) * (IF(H87 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) ), K87 * E87))","v":0}]
["Motor","M2","Light Commercial Vehicles (3500kg GVM or less)","Motor",null,{"$f":"M2_Monthly","v":7.0619999999999998E-5},false,false,false,false,{"$f":"M2_MonthlyMin","v":4.54},false,{"$f":"IF(E88 = 0, 0, MAX((E88 * F88) * (IF(H88 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), K88))","v":0}]
["Motor","M3","Taxis","Motor",null,{"$f":"M3_Monthly","v":3.5349999999999999E-5},false,false,false,false,{"$f":"M3_MonthlyMin","v":4.54},false,{"$f":"IF(E89 = 0, 0, MAX((E89 * F89) * (IF(H89 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) ), K89))","v":0}]
["Motor","M4","Ferries & Traders","Motor",null,{"$f":"M4_Monthly","v":8.6799999999999999E-6},false,false,false,false,{"$f":"M4_MonthlyMin","v":10},false,{"$f":"IF(E90 = 0, 0, MAX((E90 * F90) * (IF(H90 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) ), K90))","v":0}]
["Motor","M5","Buses","Motor",null,{"$f":"M5_Monthly","v":7.5142999999999998E-4},false,false,false,false,{"$f":"M5_MonthlyMin","v":200},false,{"$f":"IF(E91 = 0, 0, MAX((E91 * F91) * (IF(H91 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) ), K91))","v":0}]
["Motor","M6","Mobile Plant","Motor",null,{"$f":"M6_Monthly","v":1.1326E-4},false,false,false,false,{"$f":"M6_MonthlyMin","v":50},false,{"$f":"IF(E92 = 0, 0, MAX((E92 * F92) * (IF(H92 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) ), K92))","v":0}]
["Motor","M8","Heavy Commercial Vehicles (>3500kg GVM)","Motor",null,{"$f":"M8_Monthly","v":3.9681999999999999E-4},false,false,false,false,{"$f":"M8_MonthlyMin","v":5.45},false,{"$f":"IF(E93 = 0, 0, MAX((E93 * F93) * (IF(H93 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible_M8) * (1 - Co_insurance_M8)), K93))","v":0}]
[]
[null,"Contract Work / Construction Plant"]
[null,"Contract Works"]
["Contract Works","CW",{"$f":"Input!$I$16","v":"Open"},"Contract Works",null,{"$f":"CW_OnWorks_Monthly","v":1.133E-5},false,false,true,true,{"$f":"CW_OnWorks_MonthlyMin","v":50},false,{"$f":"IF(E97 = 0, 0, MAX((E97 * F97) * (IF(H97 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J97 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K97))","v":0}]
[null,"Construction plant"]
["Contract Works","CW","On Fee Basis","Contract Works",null,{"$f":"CW_OnFees_Monthly","v":3.8376000000000003E-4},false,false,false,false,{"$f":"CW_OnFees_MonthlyMin","v":50},false,{"$f":"IF(E99 = 0, 0, MAX((E99 * F99) * (IF(H99 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J99 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K99))","v":0}]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"CW_OnValue_Monthly","v":1.1326E-4},false,false,false,false,{"$f":"CW_OnValue_MonthlyMin","v":50},false,{"$f":"IF(E100 = 0, 0, MAX((E100 * F100) * (IF(H100 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J100 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K100))","v":0}]
[null,"Mobile plant"]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"F100","v":1.1326E-4},false,false,false,false,{"$f":"CW_OnValue_MonthlyMin","v":50},false,{"$f":"IF(E102 = 0, 0, MAX((E102 * F102) * (IF(H102 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J102 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K102))","v":0}]

{"sheet":"Domestic - Annual","index":4,"n_rows":102,"n_cols":16,"rows_kept":102,"cut":false,"hidden":false,"merged":[[0,14,0,15]]}
["Domestic - Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Minimum Premium","Has Fire Extension Discount","Premium"]
[null,"Fire"]
["Domestic Fire","F1","Domestic Fire","Fire",null,{"$f":"F1_Annual","v":3.6300000000000001E-5},true,true,false,false,{"$f":"F1_AnnualMin","v":30},false,{"$f":"IF(E4 = 0, 0, MAX(((E4  * F4) * (IF(H4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) ) * (1 - Voluntary_Deductible) * (1 - Co_insurance), K4))","v":0}]
["Domestic Fire","F1-MC","Mayors and Councilors","Fire",null,{"$f":"F1MC_Annual","v":54.47},false,false,false,false,{"$f":"F1MC_AnnualMin","v":0},false,{"$f":"IF(E5 = 0, 0, MAX((F5 * E5) * (IF(H5 = TRUE, 1 - 'Loss Limit Discount'!$L$11, 1)) * (IF(J5 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Co_insurance)), K5 * E5))","v":0}]
["Extension","Sasria Extensions"]
["Extension",{"$f":"IFERROR(RANK($P7, $P$7:$P$66, 1), \"\")","v":""},"Rent","Fire",null,{"$f":"$F$4","v":3.6300000000000001E-5},true,true,false,false,0,true,{"$f":"IF(E7 = 0, 0, MAX(((VLOOKUP($B7, DA_NonFreeExt, 60, FALSE)  * F7) * (IF(H7 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K7))","v":0},null,{"$f":"MyTimestamp(E7)","v":""},{"$f":"IFERROR(VALUE(O7), \"\")","v":""}]
["Extension","","Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":3.6300000000000001E-5},true,true,false,false,0,true,{"$f":"IF(E8 = 0, 0, MAX(((VLOOKUP($B8, DA_NonFreeExt, 60, FALSE)  * F8) * (IF(H8 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K8))","v":0},null,{"$f":"MyTimestamp(E8)","v":""},{"$f":"IFERROR(VALUE(O8), \"\")","v":""}]
["Extension","","Capital Additions","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E9 = 0, 0, MAX(((VLOOKUP($B9, DA_NonFreeExt, 60, FALSE)  * F9) * (IF(H9 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K9))","v":0},null,{"$f":"MyTimestamp(E9)","v":""},""]
["Extension","","Professional fees","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E10 = 0, 0, MAX(((VLOOKUP($B10, DA_NonFreeExt, 60, FALSE)  * F10) * (IF(H10 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K10))","v":0},null,{"$f":"MyTimestamp(E10)","v":""},""]
["Extension","","Clearance costs","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E11 = 0, 0, MAX(((VLOOKUP($B11, DA_NonFreeExt, 60, FALSE)  * F11) * (IF(H11 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K11))","v":0},null,{"$f":"MyTimestamp(E11)","v":""},""]
["Extension","","Security Costs (During and after a loss)","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E12 = 0, 0, MAX(((VLOOKUP($B12, DA_NonFreeExt, 60, FALSE)  * F12) * (IF(H12 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K12))","v":0},null,{"$f":"MyTimestamp(E12)","v":""},""]
["Extension","","Statutory Duties","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E13 = 0, 0, MAX(((VLOOKUP($B13, DA_NonFreeExt, 60, FALSE)  * F13) * (IF(H13 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K13))","v":0},null,{"$f":"MyTimestamp(E13)","v":""},""]
["Extension","","Additional Premises","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E14 = 0, 0, MAX(((VLOOKUP($B14, DA_NonFreeExt, 60, FALSE)  * F14) * (IF(H14 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K14))","v":0},null,{"$f":"MyTimestamp(E14)","v":""},""]
["Extension","","Acquisitions","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E15 = 0, 0, MAX(((VLOOKUP($B15, DA_NonFreeExt, 60, FALSE)  * F15) * (IF(H15 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K15))","v":0},null,{"$f":"MyTimestamp(E15)","v":""},""]
["Extension","","Import Surcharges","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E16 = 0, 0, MAX(((VLOOKUP($B16, DA_NonFreeExt, 60, FALSE)  * F16) * (IF(H16 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K16))","v":0},null,{"$f":"MyTimestamp(E16)","v":""},""]
["Extension","","Property in the course of Construction","Fire",null,3.6300000000000001E-5,false,false,false,false,0,true,{"$f":"IF(E17 = 0, 0, MAX(((VLOOKUP($B17, DA_NonFreeExt, 60, FALSE)  * F17) * (IF(H17 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K17))","v":0},null,{"$f":"MyTimestamp(E17)","v":""},{"$f":"IFERROR(VALUE(O17), \"\")","v":""}]
["Extension","","Fire Protection System Update","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E18 = 0, 0, MAX(((VLOOKUP($B18, DA_NonFreeExt, 60, FALSE)  * F18) * (IF(H18 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K18))","v":0},null,{"$f":"MyTimestamp(E18)","v":""},""]
["Extension",null,"Accumulation of Motor Vehicles/Static Risk","Fire",null,{"$f":"StaticRisk_Annual","v":8.1647999999999996E-4},false,false,false,false,{"$f":"StaticRisk_AnnualMin","v":500},true,{"$f":"IF(E19 = 0, 0, MAX(((E19  * F19) * (IF(H19 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K19))","v":0}]
["Extension","","Goods in the open","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E20 = 0, 0, MAX(((VLOOKUP($B20, DA_NonFreeExt, 60, FALSE)  * F20) * (IF(H20 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K20))","v":0},null,{"$f":"MyTimestamp(E20)","v":""},""]
["Extension","","Fire Extinguishing","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E21 = 0, 0, MAX(((VLOOKUP($B21, DA_NonFreeExt, 60, FALSE)  * F21) * (IF(H21 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K21))","v":0},null,{"$f":"MyTimestamp(E21)","v":""},""]
["Extension","","Imminent Danger (Protection of property prior a loss) ","Fire",null,3.6300000000000001E-5,true,true,false,false,0,false,{"$f":"IF(E22 = 0, 0, MAX(((E22  * F22) * (IF(H22 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K22))","v":0}]
["Other Extension","Other Extensions"]
["Other Extension",{"$f":"IFERROR(RANK($P24, $P$7:$P$66, 1), \"\")","v":""},"Other","Fire",null,{"$f":"$F$4","v":3.6300000000000001E-5},true,true,false,false,0,true,{"$f":"IF(E24 = 0, 0, MAX(((VLOOKUP($B24, DA_NonFreeExt, 60, FALSE)  * F24) * (IF(H24 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K24))","v":0},null,{"$f":"MyTimestamp(E24)","v":""},{"$f":"IFERROR(VALUE(O24), \"\")","v":""}]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E25 = 0, 0, MAX(((VLOOKUP($B25, DA_NonFreeExt, 60, FALSE)  * F25) * (IF(H25 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K25))","v":0},null,{"$f":"MyTimestamp(E25)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E26 = 0, 0, MAX(((VLOOKUP($B26, DA_NonFreeExt, 60, FALSE)  * F26) * (IF(H26 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K26))","v":0},null,{"$f":"MyTimestamp(E26)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E27 = 0, 0, MAX(((VLOOKUP($B27, DA_NonFreeExt, 60, FALSE)  * F27) * (IF(H27 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K27))","v":0},null,{"$f":"MyTimestamp(E27)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E28 = 0, 0, MAX(((VLOOKUP($B28, DA_NonFreeExt, 60, FALSE)  * F28) * (IF(H28 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K28))","v":0},null,{"$f":"MyTimestamp(E28)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E29 = 0, 0, MAX(((VLOOKUP($B29, DA_NonFreeExt, 60, FALSE)  * F29) * (IF(H29 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K29))","v":0},null,{"$f":"MyTimestamp(E29)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E30 = 0, 0, MAX(((VLOOKUP($B30, DA_NonFreeExt, 60, FALSE)  * F30) * (IF(H30 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K30))","v":0},null,{"$f":"MyTimestamp(E30)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E31 = 0, 0, MAX(((VLOOKUP($B31, DA_NonFreeExt, 60, FALSE)  * F31) * (IF(H31 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K31))","v":0},null,{"$f":"MyTimestamp(E31)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E32 = 0, 0, MAX(((VLOOKUP($B32, DA_NonFreeExt, 60, FALSE)  * F32) * (IF(H32 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K32))","v":0},null,{"$f":"MyTimestamp(E32)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E33 = 0, 0, MAX(((VLOOKUP($B33, DA_NonFreeExt, 60, FALSE)  * F33) * (IF(H33 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K33))","v":0},null,{"$f":"MyTimestamp(E33)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E34 = 0, 0, MAX(((VLOOKUP($B34, DA_NonFreeExt, 60, FALSE)  * F34) * (IF(H34 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K34))","v":0},null,{"$f":"MyTimestamp(E34)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E35 = 0, 0, MAX(((VLOOKUP($B35, DA_NonFreeExt, 60, FALSE)  * F35) * (IF(H35 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K35))","v":0},null,{"$f":"MyTimestamp(E35)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E36 = 0, 0, MAX(((VLOOKUP($B36, DA_NonFreeExt, 60, FALSE)  * F36) * (IF(H36 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K36))","v":0},null,{"$f":"MyTimestamp(E36)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E37 = 0, 0, MAX(((VLOOKUP($B37, DA_NonFreeExt, 60, FALSE)  * F37) * (IF(H37 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K37))","v":0},null,{"$f":"MyTimestamp(E37)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E38 = 0, 0, MAX(((VLOOKUP($B38, DA_NonFreeExt, 60, FALSE)  * F38) * (IF(H38 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K38))","v":0},null,{"$f":"MyTimestamp(E38)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E39 = 0, 0, MAX(((VLOOKUP($B39, DA_NonFreeExt, 60, FALSE)  * F39) * (IF(H39 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K39))","v":0},null,{"$f":"MyTimestamp(E39)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E40 = 0, 0, MAX(((VLOOKUP($B40, DA_NonFreeExt, 60, FALSE)  * F40) * (IF(H40 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K40))","v":0},null,{"$f":"MyTimestamp(E40)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E41 = 0, 0, MAX(((VLOOKUP($B41, DA_NonFreeExt, 60, FALSE)  * F41) * (IF(H41 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K41))","v":0},null,{"$f":"MyTimestamp(E41)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E42 = 0, 0, MAX(((VLOOKUP($B42, DA_NonFreeExt, 60, FALSE)  * F42) * (IF(H42 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K42))","v":0},null,{"$f":"MyTimestamp(E42)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E43 = 0, 0, MAX(((VLOOKUP($B43, DA_NonFreeExt, 60, FALSE)  * F43) * (IF(H43 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K43))","v":0},null,{"$f":"MyTimestamp(E43)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E44 = 0, 0, MAX(((VLOOKUP($B44, DA_NonFreeExt, 60, FALSE)  * F44) * (IF(H44 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K44))","v":0},null,{"$f":"MyTimestamp(E44)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E45 = 0, 0, MAX(((VLOOKUP($B45, DA_NonFreeExt, 60, FALSE)  * F45) * (IF(H45 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K45))","v":0},null,{"$f":"MyTimestamp(E45)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E46 = 0, 0, MAX(((VLOOKUP($B46, DA_NonFreeExt, 60, FALSE)  * F46) * (IF(H46 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K46))","v":0},null,{"$f":"MyTimestamp(E46)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E47 = 0, 0, MAX(((VLOOKUP($B47, DA_NonFreeExt, 60, FALSE)  * F47) * (IF(H47 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K47))","v":0},null,{"$f":"MyTimestamp(E47)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E48 = 0, 0, MAX(((VLOOKUP($B48, DA_NonFreeExt, 60, FALSE)  * F48) * (IF(H48 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K48))","v":0},null,{"$f":"MyTimestamp(E48)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E49 = 0, 0, MAX(((VLOOKUP($B49, DA_NonFreeExt, 60, FALSE)  * F49) * (IF(H49 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K49))","v":0},null,{"$f":"MyTimestamp(E49)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E50 = 0, 0, MAX(((VLOOKUP($B50, DA_NonFreeExt, 60, FALSE)  * F50) * (IF(H50 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K50))","v":0},null,{"$f":"MyTimestamp(E50)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E51 = 0, 0, MAX(((VLOOKUP($B51, DA_NonFreeExt, 60, FALSE)  * F51) * (IF(H51 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K51))","v":0},null,{"$f":"MyTimestamp(E51)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E52 = 0, 0, MAX(((VLOOKUP($B52, DA_NonFreeExt, 60, FALSE)  * F52) * (IF(H52 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K52))","v":0},null,{"$f":"MyTimestamp(E52)","v":""},""]
["Other Extension","","Other","Fire",null,3.6300000000000001E-5,true,true,false,false,0,true,{"$f":"IF(E53 = 0, 0, MAX(((VLOOKUP($B53, DA_NonFreeExt, 60, FALSE)  * F53) * (IF(H53 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K53))","v":0},null,{"$f":"MyTimestamp(E53)","v":""},""]
["Escalation","Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",{"$f":"IFERROR(RANK($P56, $P$7:$P$66, 1), \"\")","v":""},"First Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$H$6:$I$50, 2, FALSE))","v":3.6300000000000001E-5},false,true,false,false,0,null,{"$f":"IF(E56 = 0, 0, MAX(((VLOOKUP($B56, DA_NonFreeExt, 60, FALSE)  * F56) * (IF(H56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K56))","v":0},null,{"$f":"MyTimestamp(E56)","v":""},{"$f":"IFERROR(VALUE(O56), \"\")","v":""}]
["Escalation UL","","Second Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$H$6:$I$50, 2, FALSE))","v":1.8150000000000001E-5},false,true,false,false,0,null,{"$f":"IF(E57 = 0, 0, MAX(((VLOOKUP($B57, DA_NonFreeExt, 60, FALSE)  * F57) * (IF(H57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K57))","v":0},null,{"$f":"MyTimestamp(E57)","v":""},""]
["Escalation UL","","Third Year (90-100%)","Fire",null,{"$f":"IF(C58 = \"\", 0, VLOOKUP(C58, Escalation!$H$6:$I$50, 2, FALSE))","v":9.0750000000000004E-6},false,true,false,false,0,null,{"$f":"IF(E58 = 0, 0, MAX(((VLOOKUP($B58, DA_NonFreeExt, 60, FALSE)  * F58) * (IF(H58 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K58))","v":0},null,{"$f":"MyTimestamp(E58)","v":""},""]
["Escalation UL","","Fourth Year (90-100%)","Fire",null,{"$f":"IF(C59 = \"\", 0, VLOOKUP(C59, Escalation!$H$6:$I$50, 2, FALSE))","v":7.2600000000000008E-6},false,true,false,false,0,null,{"$f":"IF(E59 = 0, 0, MAX(((VLOOKUP($B59, DA_NonFreeExt, 60, FALSE)  * F59) * (IF(H59 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K59))","v":0},null,{"$f":"MyTimestamp(E59)","v":""},""]
["Escalation UL","","Fifth Year (90-100%)","Fire",null,{"$f":"IF(C60 = \"\", 0, VLOOKUP(C60, Escalation!$H$6:$I$50, 2, FALSE))","v":5.4450000000000004E-6},false,true,false,false,0,null,{"$f":"IF(E60 = 0, 0, MAX(((VLOOKUP($B60, DA_NonFreeExt, 60, FALSE)  * F60) * (IF(H60 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K60))","v":0},null,{"$f":"MyTimestamp(E60)","v":""},""]
["Escalation Not UL","Not Charge on U/L"]
["Escalation Not UL",{"$f":"IFERROR(RANK($P62, $P$7:$P$66, 1), \"\")","v":""},"First Year","Fire",null,{"$f":"$F$4","v":3.6300000000000001E-5},false,true,false,false,0,null,{"$f":"IF(E62 = 0, 0, MAX(((VLOOKUP($B62, DA_NonFreeExt, 60, FALSE)  * F62) * (IF(H62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K62))","v":0},null,{"$f":"MyTimestamp(E62)","v":""},{"$f":"IFERROR(VALUE(O62), \"\")","v":""}]
["Escalation Not UL","","Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":1.8150000000000001E-5},false,true,false,false,0,null,{"$f":"IF(E63 = 0, 0, MAX(((VLOOKUP($B63, DA_NonFreeExt, 60, FALSE)  * F63) * (IF(H63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K63))","v":0},null,{"$f":"MyTimestamp(E63)","v":""},""]
["Escalation Not UL","","Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":9.0750000000000004E-6},false,true,false,false,0,null,{"$f":"IF(E64 = 0, 0, MAX(((VLOOKUP($B64, DA_NonFreeExt, 60, FALSE)  * F64) * (IF(H64 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K64))","v":0},null,{"$f":"MyTimestamp(E64)","v":""},""]
["Escalation Not UL","","Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":7.2600000000000008E-6},false,true,false,false,0,null,{"$f":"IF(E65 = 0, 0, MAX(((VLOOKUP($B65, DA_NonFreeExt, 60, FALSE)  * F65) * (IF(H65 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K65))","v":0},null,{"$f":"MyTimestamp(E65)","v":""},""]
["Escalation Not UL","","Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":5.4450000000000004E-6},false,true,false,false,0,null,{"$f":"IF(E66 = 0, 0, MAX(((VLOOKUP($B66, DA_NonFreeExt, 60, FALSE)  * F66) * (IF(H66 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K66))","v":0},null,{"$f":"MyTimestamp(E66)","v":""},""]
[]
[null,"Business Interruption"]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C70, Metadata!$H$2:$I$8, 2, FALSE),0)","v":4.901E-5},true,true,false,false,{"$f":"BI1_12M_AnnualMin","v":50},false,{"$f":"IF(E70 = 0, 0, MAX((E70 * F70) * (IF(H70 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J70 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K70))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F70 * 1.5","v":7.3515000000000003E-5},true,true,false,false,0,false,{"$f":"IF(E71 = 0, 0, MAX((E71 * F71) * (IF(H71 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J71 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K71))","v":0}]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C73, Metadata!$H$10:$I$16, 2, FALSE),0)","v":4.901E-5},true,true,false,false,{"$f":"BI1_12M_AnnualMin","v":50},false,{"$f":"IF(E73 = 0, 0, MAX((E73 * F73) * (IF(H73 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J73 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K73))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F73 * 1.5","v":7.3515000000000003E-5},true,true,false,false,0,false,{"$f":"IF(E74 = 0, 0, MAX((E74 * F74) * (IF(H74 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J74 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K74))","v":0}]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C76, Metadata!$H$34:$I$40, 2, FALSE),0)","v":4.901E-5},true,true,false,false,{"$f":"BI1_12M_AnnualMin","v":50},false,{"$f":"IF(E76 = 0, 0, MAX((E76 * F76) * (IF(H76 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J76 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K76))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F76 * 1.5","v":7.3515000000000003E-5},true,true,false,false,0,false,{"$f":"IF(E77 = 0, 0, MAX((E77 * F77) * (IF(H77 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J77 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K77))","v":0}]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C79, Metadata!$H$18:$I$24, 2, FALSE),0)","v":4.901E-5},true,true,false,false,{"$f":"BI1_12M_AnnualMin","v":50},false,{"$f":"IF(E79 = 0, 0, MAX((E79 * F79) * (IF(H79 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J79 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K79))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F79 * 1.5","v":7.3515000000000003E-5},true,true,false,false,0,false,{"$f":"IF(E80 = 0, 0, MAX((E80 * F80) * (IF(H80 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J80 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K80))","v":0}]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C82, Metadata!$H$26:$I$32, 2, FALSE),0)","v":4.901E-5},true,true,false,false,{"$f":"BI1_12M_AnnualMin","v":50},false,{"$f":"IF(E82 = 0, 0, MAX((E82 * F82) * (IF(H82 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J82 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K82))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F82 * 1.5","v":7.3515000000000003E-5},true,true,false,false,0,false,{"$f":"IF(E83 = 0, 0, MAX((E83 * F83) * (IF(H83 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J83 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K83))","v":0}]
[]
[null,"Motor"]
[null,"Motor"]
["Motor","M1","Cars (Primary use: Domestic/Private)","Motor",null,{"$f":"M1_Annual","v":26.23},false,false,false,false,{"$f":"M1_AnnualMin","v":26.23},false,{"$f":"IF(E87 = 0, 0, MAX((F87 * E87) * (IF(H87 = TRUE, 1 - 'Loss Limit Discount'!$L$11, 1)) * (IF(J87 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) ), K87 * E87))","v":0}]
["Motor","M2","Light Commercial Vehicles (3500kg GVM or less)","Motor",null,{"$f":"M2_Annual","v":7.0620999999999998E-4},false,false,false,false,{"$f":"M2_AnnualMin","v":45.39},false,{"$f":"IF(E88 = 0, 0, MAX((E88 * F88) * (IF(H88 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J88 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) ), K88))","v":0}]
["Motor","M3","Taxis","Motor",null,{"$f":"M3_Annual","v":3.5353000000000001E-4},false,false,false,false,{"$f":"M3_AnnualMin","v":45.39},false,{"$f":"IF(E89 = 0, 0, MAX((E89 * F89) * (IF(H89 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J89 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) ), K89))","v":0}]
["Motor","M4","Ferries & Traders","Motor",null,{"$f":"M4_Annual","v":8.6799999999999996E-5},false,false,false,false,{"$f":"M4_AnnualMin","v":100},false,{"$f":"IF(E90 = 0, 0, MAX((E90 * F90) * (IF(H90 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J90 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) ), K90))","v":0}]
["Motor","M5","Buses","Motor",null,{"$f":"M5_Annual","v":7.5143299999999996E-3},false,false,false,false,{"$f":"M5_AnnualMin","v":2000},false,{"$f":"IF(E91 = 0, 0, MAX((E91 * F91) * (IF(H91 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J91 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) ), K91))","v":0}]
["Motor","M6","Mobile Plant","Motor",null,{"$f":"M6_Annual","v":1.1325599999999999E-3},false,false,false,false,{"$f":"M6_AnnualMin","v":500},false,{"$f":"IF(E92 = 0, 0, MAX((E92 * F92) * (IF(H92 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J92 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) ), K92))","v":0}]
["Motor","M8","Heavy Commercial Vehicles (>3500kg GVM)","Motor",null,{"$f":"M8_Annual","v":3.9681600000000001E-3},false,false,false,false,{"$f":"M8_AnnualMin","v":54.47},false,{"$f":"IF(E93 = 0, 0, MAX((E93 * F93) * (IF(H93 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J93 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) * (1 - Voluntary_Deductible_M8) * (1 - Co_insurance_M8)), K93))","v":0}]
[]
[null,"Contract Work / Construction Plant"]
[null,"Contract Works"]
["Contract Works","CW",{"$f":"Input!$I$16","v":"Open"},"Contract Works",null,{"$f":"CW_OnWorks_Annual","v":1.1326E-4},false,false,true,true,{"$f":"CW_OnWorks_AnnualMinDomestic","v":50},false,{"$f":"IF(E97 = 0, 0, MAX((E97 * F97) * (IF(H97 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J97 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K97))","v":0}]
[null,"Construction plant"]
["Contract Works","CW","On Fee Basis","Contract Works",null,{"$f":"CW_OnFees_Annual","v":3.8376E-3},false,false,false,false,{"$f":"CW_OnFees_AnnualMin","v":500},false,{"$f":"IF(E99 = 0, 0, MAX((E99 * F99) * (IF(H99 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J99 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K99))","v":0}]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"CW_OnValue_Annual","v":1.1325599999999999E-3},false,false,false,false,{"$f":"CW_OnValue_AnnualMin","v":500},false,{"$f":"IF(E100 = 0, 0, MAX((E100 * F100) * (IF(H100 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J100 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K100))","v":0}]
[null,"Mobile plant"]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"F100","v":1.1325599999999999E-3},false,false,false,false,{"$f":"CW_OnValue_AnnualMin","v":500},false,{"$f":"IF(E102 = 0, 0, MAX((E102 * F102) * (IF(H102 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J102 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K102))","v":0}]

{"sheet":"Domestic (Tertiary) - Monthly","index":5,"n_rows":101,"n_cols":16,"rows_kept":101,"cut":false,"hidden":false,"merged":[[0,14,0,15]]}
["Domestic (Tertiary) - Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Minimum Premium","Has Fire Extension Discount","Premium"]
[null,"Fire"]
["Domestic Fire","F1-T","Tertiary Institutions","Fire",null,{"$f":"F1T_Monthly","v":5.8900000000000004E-6},true,true,false,false,{"$f":"F1T_MonthlyMin","v":3},false,{"$f":"IF(E4 = 0, 0, MAX(((E4  * F4) * (IF(H4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible) * (1 - Co_insurance), K4))","v":0}]
["Extension","Sasria Extensions"]
["Extension",{"$f":"IFERROR(RANK($P6, $P$6:$P$65, 1), \"\")","v":""},"Rent","Fire",null,{"$f":"$F$4","v":5.8900000000000004E-6},true,true,false,false,0,true,{"$f":"IF(E6 = 0, 0, MAX(((VLOOKUP($B6, TM_NonFreeExt, 60, FALSE)  * F6) * (IF(H6 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K6))","v":0},null,{"$f":"MyTimestamp(E6)","v":""},{"$f":"IFERROR(VALUE(O6), \"\")","v":""}]
["Extension",{"$f":"IFERROR(RANK($P7, $P$6:$P$65, 1), \"\")","v":""},"Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":5.8900000000000004E-6},true,true,false,false,0,true,{"$f":"IF(E7 = 0, 0, MAX(((VLOOKUP($B7, TM_NonFreeExt, 60, FALSE)  * F7) * (IF(H7 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K7))","v":0},null,{"$f":"MyTimestamp(E7)","v":""},{"$f":"IFERROR(VALUE(O7), \"\")","v":""}]
["Extension","","Capital Additions","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E8 = 0, 0, MAX(((VLOOKUP($B8, TM_NonFreeExt, 60, FALSE)  * F8) * (IF(H8 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K8))","v":0},null,{"$f":"MyTimestamp(E8)","v":""},""]
["Extension","","Professional fees","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E9 = 0, 0, MAX(((VLOOKUP($B9, TM_NonFreeExt, 60, FALSE)  * F9) * (IF(H9 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K9))","v":0},null,{"$f":"MyTimestamp(E9)","v":""},""]
["Extension","","Clearance costs","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E10 = 0, 0, MAX(((VLOOKUP($B10, TM_NonFreeExt, 60, FALSE)  * F10) * (IF(H10 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K10))","v":0},null,{"$f":"MyTimestamp(E10)","v":""},""]
["Extension","","Security Costs (During and after a loss)","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E11 = 0, 0, MAX(((VLOOKUP($B11, TM_NonFreeExt, 60, FALSE)  * F11) * (IF(H11 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K11))","v":0},null,{"$f":"MyTimestamp(E11)","v":""},""]
["Extension","","Statutory Duties","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E12 = 0, 0, MAX(((VLOOKUP($B12, TM_NonFreeExt, 60, FALSE)  * F12) * (IF(H12 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K12))","v":0},null,{"$f":"MyTimestamp(E12)","v":""},""]
["Extension","","Additional Premises","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E13 = 0, 0, MAX(((VLOOKUP($B13, TM_NonFreeExt, 60, FALSE)  * F13) * (IF(H13 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K13))","v":0},null,{"$f":"MyTimestamp(E13)","v":""},""]
["Extension","","Acquisitions","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E14 = 0, 0, MAX(((VLOOKUP($B14, TM_NonFreeExt, 60, FALSE)  * F14) * (IF(H14 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K14))","v":0},null,{"$f":"MyTimestamp(E14)","v":""},""]
["Extension","","Import Surcharges","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E15 = 0, 0, MAX(((VLOOKUP($B15, TM_NonFreeExt, 60, FALSE)  * F15) * (IF(H15 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K15))","v":0},null,{"$f":"MyTimestamp(E15)","v":""},""]
["Extension","","Property in the course of Construction","Fire",null,5.8900000000000004E-6,false,false,false,false,0,true,{"$f":"IF(E16 = 0, 0, MAX(((VLOOKUP($B16, TM_NonFreeExt, 60, FALSE)  * F16) * (IF(H16 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K16))","v":0},null,{"$f":"MyTimestamp(E16)","v":""},{"$f":"IFERROR(VALUE(O16), \"\")","v":""}]
["Extension","","Fire Protection System Update","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E17 = 0, 0, MAX(((VLOOKUP($B17, TM_NonFreeExt, 60, FALSE)  * F17) * (IF(H17 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K17))","v":0},null,{"$f":"MyTimestamp(E17)","v":""},""]
["Extension","","Accumulation of Motor Vehicles/Static Risk","Fire",null,{"$f":"StaticRisk_Monthly","v":8.1650000000000006E-5},false,false,false,false,{"$f":"StaticRisk_MonthlyMin","v":50},true,{"$f":"IF(E18 = 0, 0, MAX(((E18  * F18) * (IF(H18 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K18))","v":0}]
["Extension","","Goods in the open","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E19 = 0, 0, MAX(((VLOOKUP($B19, TM_NonFreeExt, 60, FALSE)  * F19) * (IF(H19 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K19))","v":0},null,{"$f":"MyTimestamp(E19)","v":""},""]
["Extension","","Fire Extinguishing","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E20 = 0, 0, MAX(((VLOOKUP($B20, TM_NonFreeExt, 60, FALSE)  * F20) * (IF(H20 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K20))","v":0},null,{"$f":"MyTimestamp(E20)","v":""},""]
["Extension","","Imminent Danger (Protection of property prior a loss) ","Fire",null,5.8900000000000004E-6,true,true,false,false,0,false,{"$f":"IF(E21 = 0, 0, MAX(((E21  * F21) * (IF(H21 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K21))","v":0}]
["Other Extension","Other Extensions"]
["Other Extension",{"$f":"IFERROR(RANK($P23, $P$6:$P$65, 1), \"\")","v":""},"Other","Fire",null,{"$f":"$F$4","v":5.8900000000000004E-6},true,true,false,false,0,true,{"$f":"IF(E23 = 0, 0, MAX(((VLOOKUP($B23, TM_NonFreeExt, 60, FALSE)  * F23) * (IF(H23 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K23))","v":0},null,{"$f":"MyTimestamp(E23)","v":""},{"$f":"IFERROR(VALUE(O23), \"\")","v":""}]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E24 = 0, 0, MAX(((VLOOKUP($B24, TM_NonFreeExt, 60, FALSE)  * F24) * (IF(H24 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K24))","v":0},null,{"$f":"MyTimestamp(E24)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E25 = 0, 0, MAX(((VLOOKUP($B25, TM_NonFreeExt, 60, FALSE)  * F25) * (IF(H25 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K25))","v":0},null,{"$f":"MyTimestamp(E25)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E26 = 0, 0, MAX(((VLOOKUP($B26, TM_NonFreeExt, 60, FALSE)  * F26) * (IF(H26 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K26))","v":0},null,{"$f":"MyTimestamp(E26)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E27 = 0, 0, MAX(((VLOOKUP($B27, TM_NonFreeExt, 60, FALSE)  * F27) * (IF(H27 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K27))","v":0},null,{"$f":"MyTimestamp(E27)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E28 = 0, 0, MAX(((VLOOKUP($B28, TM_NonFreeExt, 60, FALSE)  * F28) * (IF(H28 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K28))","v":0},null,{"$f":"MyTimestamp(E28)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E29 = 0, 0, MAX(((VLOOKUP($B29, TM_NonFreeExt, 60, FALSE)  * F29) * (IF(H29 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K29))","v":0},null,{"$f":"MyTimestamp(E29)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E30 = 0, 0, MAX(((VLOOKUP($B30, TM_NonFreeExt, 60, FALSE)  * F30) * (IF(H30 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K30))","v":0},null,{"$f":"MyTimestamp(E30)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E31 = 0, 0, MAX(((VLOOKUP($B31, TM_NonFreeExt, 60, FALSE)  * F31) * (IF(H31 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K31))","v":0},null,{"$f":"MyTimestamp(E31)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E32 = 0, 0, MAX(((VLOOKUP($B32, TM_NonFreeExt, 60, FALSE)  * F32) * (IF(H32 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K32))","v":0},null,{"$f":"MyTimestamp(E32)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E33 = 0, 0, MAX(((VLOOKUP($B33, TM_NonFreeExt, 60, FALSE)  * F33) * (IF(H33 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K33))","v":0},null,{"$f":"MyTimestamp(E33)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E34 = 0, 0, MAX(((VLOOKUP($B34, TM_NonFreeExt, 60, FALSE)  * F34) * (IF(H34 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K34))","v":0},null,{"$f":"MyTimestamp(E34)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E35 = 0, 0, MAX(((VLOOKUP($B35, TM_NonFreeExt, 60, FALSE)  * F35) * (IF(H35 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K35))","v":0},null,{"$f":"MyTimestamp(E35)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E36 = 0, 0, MAX(((VLOOKUP($B36, TM_NonFreeExt, 60, FALSE)  * F36) * (IF(H36 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K36))","v":0},null,{"$f":"MyTimestamp(E36)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E37 = 0, 0, MAX(((VLOOKUP($B37, TM_NonFreeExt, 60, FALSE)  * F37) * (IF(H37 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K37))","v":0},null,{"$f":"MyTimestamp(E37)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E38 = 0, 0, MAX(((VLOOKUP($B38, TM_NonFreeExt, 60, FALSE)  * F38) * (IF(H38 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K38))","v":0},null,{"$f":"MyTimestamp(E38)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E39 = 0, 0, MAX(((VLOOKUP($B39, TM_NonFreeExt, 60, FALSE)  * F39) * (IF(H39 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K39))","v":0},null,{"$f":"MyTimestamp(E39)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E40 = 0, 0, MAX(((VLOOKUP($B40, TM_NonFreeExt, 60, FALSE)  * F40) * (IF(H40 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K40))","v":0},null,{"$f":"MyTimestamp(E40)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E41 = 0, 0, MAX(((VLOOKUP($B41, TM_NonFreeExt, 60, FALSE)  * F41) * (IF(H41 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K41))","v":0},null,{"$f":"MyTimestamp(E41)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E42 = 0, 0, MAX(((VLOOKUP($B42, TM_NonFreeExt, 60, FALSE)  * F42) * (IF(H42 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K42))","v":0},null,{"$f":"MyTimestamp(E42)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E43 = 0, 0, MAX(((VLOOKUP($B43, TM_NonFreeExt, 60, FALSE)  * F43) * (IF(H43 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K43))","v":0},null,{"$f":"MyTimestamp(E43)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E44 = 0, 0, MAX(((VLOOKUP($B44, TM_NonFreeExt, 60, FALSE)  * F44) * (IF(H44 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K44))","v":0},null,{"$f":"MyTimestamp(E44)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E45 = 0, 0, MAX(((VLOOKUP($B45, TM_NonFreeExt, 60, FALSE)  * F45) * (IF(H45 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K45))","v":0},null,{"$f":"MyTimestamp(E45)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E46 = 0, 0, MAX(((VLOOKUP($B46, TM_NonFreeExt, 60, FALSE)  * F46) * (IF(H46 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K46))","v":0},null,{"$f":"MyTimestamp(E46)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E47 = 0, 0, MAX(((VLOOKUP($B47, TM_NonFreeExt, 60, FALSE)  * F47) * (IF(H47 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K47))","v":0},null,{"$f":"MyTimestamp(E47)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E48 = 0, 0, MAX(((VLOOKUP($B48, TM_NonFreeExt, 60, FALSE)  * F48) * (IF(H48 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K48))","v":0},null,{"$f":"MyTimestamp(E48)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E49 = 0, 0, MAX(((VLOOKUP($B49, TM_NonFreeExt, 60, FALSE)  * F49) * (IF(H49 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K49))","v":0},null,{"$f":"MyTimestamp(E49)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E50 = 0, 0, MAX(((VLOOKUP($B50, TM_NonFreeExt, 60, FALSE)  * F50) * (IF(H50 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K50))","v":0},null,{"$f":"MyTimestamp(E50)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E51 = 0, 0, MAX(((VLOOKUP($B51, TM_NonFreeExt, 60, FALSE)  * F51) * (IF(H51 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K51))","v":0},null,{"$f":"MyTimestamp(E51)","v":""},""]
["Other Extension","","Other","Fire",null,5.8900000000000004E-6,true,true,false,false,0,true,{"$f":"IF(E52 = 0, 0, MAX(((VLOOKUP($B52, TM_NonFreeExt, 60, FALSE)  * F52) * (IF(H52 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K52))","v":0},null,{"$f":"MyTimestamp(E52)","v":""},""]
["Escalation","Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",{"$f":"IFERROR(RANK($P55, $P$6:$P$65, 1), \"\")","v":""},"First Year (90-100%)","Fire",null,{"$f":"IF(C55 = \"\", 0, VLOOKUP(C55, Escalation!$C$163:$D$207, 2, FALSE))","v":5.8900000000000004E-6},false,true,false,false,0,null,{"$f":"IF(E55 = 0, 0, MAX(((VLOOKUP($B55, TM_NonFreeExt, 60, FALSE)  * F55) * (IF(H55 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K55))","v":0},null,{"$f":"MyTimestamp(E55)","v":""},{"$f":"IFERROR(VALUE(O55), \"\")","v":""}]
["Escalation UL","","Second Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$C$163:$D$207, 2, FALSE))","v":2.9450000000000002E-6},false,true,false,false,0,null,{"$f":"IF(E56 = 0, 0, MAX(((VLOOKUP($B56, TM_NonFreeExt, 60, FALSE)  * F56) * (IF(H56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K56))","v":0},null,{"$f":"MyTimestamp(E56)","v":""},""]
["Escalation UL","","Third Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$C$163:$D$207, 2, FALSE))","v":1.4725000000000001E-6},false,true,false,false,0,null,{"$f":"IF(E57 = 0, 0, MAX(((VLOOKUP($B57, TM_NonFreeExt, 60, FALSE)  * F57) * (IF(H57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K57))","v":0},null,{"$f":"MyTimestamp(E57)","v":""},""]
["Escalation UL","","Fourth Year (90-100%)","Fire",null,{"$f":"IF(C58 = \"\", 0, VLOOKUP(C58, Escalation!$C$163:$D$207, 2, FALSE))","v":1.1780000000000002E-6},false,true,false,false,0,null,{"$f":"IF(E58 = 0, 0, MAX(((VLOOKUP($B58, TM_NonFreeExt, 60, FALSE)  * F58) * (IF(H58 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K58))","v":0},null,{"$f":"MyTimestamp(E58)","v":""},""]
["Escalation UL","","Fifth Year (90-100%)","Fire",null,{"$f":"IF(C59 = \"\", 0, VLOOKUP(C59, Escalation!$C$163:$D$207, 2, FALSE))","v":8.8349999999999999E-7},false,true,false,false,0,null,{"$f":"IF(E59 = 0, 0, MAX(((VLOOKUP($B59, TM_NonFreeExt, 60, FALSE)  * F59) * (IF(H59 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K59))","v":0},null,{"$f":"MyTimestamp(E59)","v":""},""]
["Escalation Not UL","Not Charge on U/L"]
["Escalation Not UL",{"$f":"IFERROR(RANK($P61, $P$6:$P$65, 1), \"\")","v":""},"First Year","Fire",null,{"$f":"$F$4","v":5.8900000000000004E-6},false,true,false,false,0,null,{"$f":"IF(E61 = 0, 0, MAX(((VLOOKUP($B61, TM_NonFreeExt, 60, FALSE)  * F61) * (IF(H61 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K61))","v":0},null,{"$f":"MyTimestamp(E61)","v":""},{"$f":"IFERROR(VALUE(O61), \"\")","v":""}]
["Escalation Not UL",{"$f":"IFERROR(RANK($P62, $P$6:$P$65, 1), \"\")","v":""},"Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":2.9450000000000002E-6},false,true,false,false,0,null,{"$f":"IF(E62 = 0, 0, MAX(((VLOOKUP($B62, TM_NonFreeExt, 60, FALSE)  * F62) * (IF(H62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K62))","v":0},null,{"$f":"MyTimestamp(E62)","v":""},""]
["Escalation Not UL","","Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":1.4725000000000001E-6},false,true,false,false,0,null,{"$f":"IF(E63 = 0, 0, MAX(((VLOOKUP($B63, TM_NonFreeExt, 60, FALSE)  * F63) * (IF(H63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K63))","v":0},null,{"$f":"MyTimestamp(E63)","v":""},""]
["Escalation Not UL","","Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":1.1780000000000002E-6},false,true,false,false,0,null,{"$f":"IF(E64 = 0, 0, MAX(((VLOOKUP($B64, TM_NonFreeExt, 60, FALSE)  * F64) * (IF(H64 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K64))","v":0},null,{"$f":"MyTimestamp(E64)","v":""},""]
["Escalation Not UL","","Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":8.8349999999999999E-7},false,true,false,false,0,null,{"$f":"IF(E65 = 0, 0, MAX(((VLOOKUP($B65, TM_NonFreeExt, 60, FALSE)  * F65) * (IF(H65 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K65))","v":0},null,{"$f":"MyTimestamp(E65)","v":""},""]
[]
[null,"Business Interruption"]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C69, Metadata!$D$2:$E$8, 2, FALSE),0)","v":4.8999999999999997E-6},true,true,false,false,{"$f":"BI1_12M_MonthlyMin","v":5},false,{"$f":"IF(E69 = 0, 0, MAX((E69 * F69) * (IF(H69 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K69))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F69 * 1.5","v":7.3499999999999991E-6},true,true,false,false,0,false,{"$f":"IF(E70 = 0, 0, MAX((E70 * F70) * (IF(H70 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K70))","v":0}]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C72, Metadata!$D$10:$E$16, 2, FALSE),0)","v":4.8999999999999997E-6},true,true,false,false,{"$f":"BI1_12M_MonthlyMin","v":5},false,{"$f":"IF(E72 = 0, 0, MAX((E72 * F72) * (IF(H72 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K72))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F72 * 1.5","v":7.3499999999999991E-6},true,true,false,false,0,false,{"$f":"IF(E73 = 0, 0, MAX((E73 * F73) * (IF(H73 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K73))","v":0}]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C75, Metadata!$D$34:$E$40, 2, FALSE),0)","v":4.8999999999999997E-6},true,true,false,false,{"$f":"BI1_12M_MonthlyMin","v":5},false,{"$f":"IF(E75 = 0, 0, MAX((E75 * F75) * (IF(H75 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K75))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F75 * 1.5","v":7.3499999999999991E-6},true,true,false,false,0,false,{"$f":"IF(E76 = 0, 0, MAX((E76 * F76) * (IF(H76 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K76))","v":0}]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C78, Metadata!$D$18:$E$24, 2, FALSE),0)","v":4.8999999999999997E-6},true,true,false,false,{"$f":"BI1_12M_MonthlyMin","v":5},false,{"$f":"IF(E78 = 0, 0, MAX((E78 * F78) * (IF(H78 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K78))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F78 * 1.5","v":7.3499999999999991E-6},true,true,false,false,0,false,{"$f":"IF(E79 = 0, 0, MAX((E79 * F79) * (IF(H79 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K79))","v":0}]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C81, Metadata!$D$26:$E$32, 2, FALSE),0)","v":4.8999999999999997E-6},true,true,false,false,{"$f":"BI1_12M_MonthlyMin","v":5},false,{"$f":"IF(E81 = 0, 0, MAX((E81 * F81) * (IF(H81 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K81))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F81 * 1.5","v":7.3499999999999991E-6},true,true,false,false,0,false,{"$f":"IF(E82 = 0, 0, MAX((E82 * F82) * (IF(H82 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K82))","v":0}]
[]
[null,"Motor"]
[null,"Motor"]
["Motor","M1","Cars (Primary use: Domestic/Private)","Motor",null,{"$f":"M1_Monthly","v":2.62},false,false,false,false,{"$f":"M1_MonthlyMin","v":2.62},false,{"$f":"IF(E86 = 0, 0, MAX((F86 * E86) * (IF(H86 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), K86 * E86))","v":0}]
["Motor","M2","Light Commercial Vehicles (3500kg GVM or less)","Motor",null,{"$f":"M2_Monthly","v":7.0619999999999998E-5},false,false,false,false,{"$f":"M2_MonthlyMin","v":4.54},false,{"$f":"IF(E87 = 0, 0, MAX((E87 * F87) * (IF(H87 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) ), K87))","v":0}]
["Motor","M3","Taxis","Motor",null,{"$f":"M3_Monthly","v":3.5349999999999999E-5},false,false,false,false,{"$f":"M3_MonthlyMin","v":4.54},false,{"$f":"IF(E88 = 0, 0, MAX((E88 * F88) * (IF(H88 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) ), K88))","v":0}]
["Motor","M4","Ferries & Traders","Motor",null,{"$f":"M4_Monthly","v":8.6799999999999999E-6},false,false,false,false,{"$f":"M4_MonthlyMin","v":10},false,{"$f":"IF(E89 = 0, 0, MAX((E89 * F89) * (IF(H89 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) ), K89))","v":0}]
["Motor","M5","Buses","Motor",null,{"$f":"M5_Monthly","v":7.5142999999999998E-4},false,false,false,false,{"$f":"M5_MonthlyMin","v":200},false,{"$f":"IF(E90 = 0, 0, MAX((E90 * F90) * (IF(H90 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) ), K90))","v":0}]
["Motor","M6","Mobile Plant","Motor",null,{"$f":"M6_Monthly","v":1.1326E-4},false,false,false,false,{"$f":"M6_MonthlyMin","v":50},false,{"$f":"IF(E91 = 0, 0, MAX((E91 * F91) * (IF(H91 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), K91))","v":0}]
["Motor","M8","Heavy Commercial Vehicles (>3500kg GVM)","Motor",null,{"$f":"M8_Monthly","v":3.9681999999999999E-4},false,false,false,false,{"$f":"M8_MonthlyMin","v":5.45},false,{"$f":"IF(E92 = 0, 0, MAX((E92 * F92) * (IF(H92 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible_M8) * (1 - Co_insurance_M8)), K92))","v":0}]
[]
[null,"Contract Work / Construction Plant"]
[null,"Contract Works"]
["Contract Works","CW",{"$f":"Input!$I$16","v":"Open"},"Contract Works",null,{"$f":"CW_OnWorks_Monthly","v":1.133E-5},false,false,true,true,{"$f":"CW_OnWorks_Monthly","v":1.133E-5},false,{"$f":"IF(E96 = 0, 0, MAX((E96 * F96) * (IF(H96 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J96 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K96))","v":0}]
[null,"Construction plant"]
["Contract Works","CW","On Fee Basis","Contract Works",null,{"$f":"CW_OnFees_Monthly","v":3.8376000000000003E-4},false,false,false,false,{"$f":"CW_OnFees_MonthlyMin","v":50},false,{"$f":"IF(E98 = 0, 0, MAX((E98 * F98) * (IF(H98 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J98 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K98))","v":0}]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"CW_OnValue_Monthly","v":1.1326E-4},false,false,false,false,{"$f":"CW_OnValue_MonthlyMin","v":50},false,{"$f":"IF(E99 = 0, 0, MAX((E99 * F99) * (IF(H99 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J99 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K99))","v":0}]
[null,"Mobile plant"]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"F99","v":1.1326E-4},false,false,false,false,{"$f":"CW_OnValue_MonthlyMin","v":50},false,{"$f":"IF(E101 = 0, 0, MAX((E101 * F101) * (IF(H101 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J101 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K101))","v":0}]

{"sheet":"Domestic (Tertiary) - Annual","index":6,"n_rows":101,"n_cols":16,"rows_kept":101,"cut":false,"hidden":false,"merged":[[0,14,0,15]]}
["Domestic (Tertiary) - Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Minimum Premium","Has Fire Extension Discount","Premium"]
["Header","Fire"]
["Domestic Fire","F1-T","Tertiary Institutions","Fire",null,{"$f":"F1T_Annual","v":5.8860000000000002E-5},true,true,false,false,{"$f":"F1T_AnnualMin","v":30},false,{"$f":"IF(E4 = 0, 0, MAX(((E4  * F4) * (IF(H4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible) * (1 - Co_insurance), K4))","v":0}]
["Extension","Sasria Extensions"]
["Extension",{"$f":"IFERROR(RANK($P6, $P$6:$P$65, 1), \"\")","v":""},"Rent","Fire",null,{"$f":"$F$4","v":5.8860000000000002E-5},true,true,false,false,0,true,{"$f":"IF(E6 = 0, 0, MAX(((VLOOKUP($B6, TA_NonFreeExt, 60, FALSE)  * F6) * (IF(H6 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K6))","v":0},null,{"$f":"MyTimestamp(E6)","v":""},{"$f":"IFERROR(VALUE(O6), \"\")","v":""}]
["Extension",{"$f":"IFERROR(RANK($P7, $P$6:$P$65, 1), \"\")","v":""},"Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":5.8860000000000002E-5},true,true,false,false,0,true,{"$f":"IF(E7 = 0, 0, MAX(((VLOOKUP($B7, TA_NonFreeExt, 60, FALSE)  * F7) * (IF(H7 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K7))","v":0},null,{"$f":"MyTimestamp(E7)","v":""},{"$f":"IFERROR(VALUE(O7), \"\")","v":""}]
["Extension","","Capital Additions","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E8 = 0, 0, MAX(((VLOOKUP($B8, TA_NonFreeExt, 60, FALSE)  * F8) * (IF(H8 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K8))","v":0},null,{"$f":"MyTimestamp(E8)","v":""},""]
["Extension","","Professional fees","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E9 = 0, 0, MAX(((VLOOKUP($B9, TA_NonFreeExt, 60, FALSE)  * F9) * (IF(H9 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K9))","v":0},null,{"$f":"MyTimestamp(E9)","v":""},""]
["Extension","","Clearance costs","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E10 = 0, 0, MAX(((VLOOKUP($B10, TA_NonFreeExt, 60, FALSE)  * F10) * (IF(H10 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K10))","v":0},null,{"$f":"MyTimestamp(E10)","v":""},""]
["Extension","","Security Costs (During and after a loss)","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E11 = 0, 0, MAX(((VLOOKUP($B11, TA_NonFreeExt, 60, FALSE)  * F11) * (IF(H11 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K11))","v":0},null,{"$f":"MyTimestamp(E11)","v":""},""]
["Extension","","Statutory Duties","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E12 = 0, 0, MAX(((VLOOKUP($B12, TA_NonFreeExt, 60, FALSE)  * F12) * (IF(H12 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K12))","v":0},null,{"$f":"MyTimestamp(E12)","v":""},""]
["Extension","","Additional Premises","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E13 = 0, 0, MAX(((VLOOKUP($B13, TA_NonFreeExt, 60, FALSE)  * F13) * (IF(H13 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K13))","v":0},null,{"$f":"MyTimestamp(E13)","v":""},""]
["Extension","","Acquisitions","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E14 = 0, 0, MAX(((VLOOKUP($B14, TA_NonFreeExt, 60, FALSE)  * F14) * (IF(H14 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K14))","v":0},null,{"$f":"MyTimestamp(E14)","v":""},""]
["Extension","","Import Surcharges","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E15 = 0, 0, MAX(((VLOOKUP($B15, TA_NonFreeExt, 60, FALSE)  * F15) * (IF(H15 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K15))","v":0},null,{"$f":"MyTimestamp(E15)","v":""},""]
["Extension","","Property in the course of Construction","Fire",null,5.8860000000000002E-5,false,false,false,false,0,true,{"$f":"IF(E16 = 0, 0, MAX(((VLOOKUP($B16, TA_NonFreeExt, 60, FALSE)  * F16) * (IF(H16 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K16))","v":0},null,{"$f":"MyTimestamp(E16)","v":""},{"$f":"IFERROR(VALUE(O16), \"\")","v":""}]
["Extension","","Fire Protection System Update","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E17 = 0, 0, MAX(((VLOOKUP($B17, TA_NonFreeExt, 60, FALSE)  * F17) * (IF(H17 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K17))","v":0},null,{"$f":"MyTimestamp(E17)","v":""},""]
["Extension","","Accumulation of Motor Vehicles/Static Risk","Fire",null,{"$f":"StaticRisk_Annual","v":8.1647999999999996E-4},false,false,false,false,{"$f":"StaticRisk_AnnualMin","v":500},true,{"$f":"IF(E18 = 0, 0, MAX(((E18  * F18) * (IF(H18 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K18))","v":0}]
["Extension","","Goods in the open","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E19 = 0, 0, MAX(((VLOOKUP($B19, TA_NonFreeExt, 60, FALSE)  * F19) * (IF(H19 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K19))","v":0},null,{"$f":"MyTimestamp(E19)","v":""},""]
["Extension","","Fire Extinguishing","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E20 = 0, 0, MAX(((VLOOKUP($B20, TA_NonFreeExt, 60, FALSE)  * F20) * (IF(H20 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K20))","v":0},null,{"$f":"MyTimestamp(E20)","v":""},""]
["Extension","","Imminent Danger (Protection of property prior a loss) ","Fire",null,5.8860000000000002E-5,true,true,false,false,0,false,{"$f":"IF(E21 = 0, 0, MAX(((E21  * F21) * (IF(H21 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K21))","v":0}]
["Other Extension","Other Extensions"]
["Other Extension",{"$f":"IFERROR(RANK($P23, $P$6:$P$65, 1), \"\")","v":""},"Other","Fire",null,{"$f":"$F$4","v":5.8860000000000002E-5},true,true,false,false,0,true,{"$f":"IF(E23 = 0, 0, MAX(((VLOOKUP($B23, TA_NonFreeExt, 60, FALSE)  * F23) * (IF(H23 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K23))","v":0},null,{"$f":"MyTimestamp(E23)","v":""},{"$f":"IFERROR(VALUE(O23), \"\")","v":""}]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E24 = 0, 0, MAX(((VLOOKUP($B24, TA_NonFreeExt, 60, FALSE)  * F24) * (IF(H24 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K24))","v":0},null,{"$f":"MyTimestamp(E24)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E25 = 0, 0, MAX(((VLOOKUP($B25, TA_NonFreeExt, 60, FALSE)  * F25) * (IF(H25 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K25))","v":0},null,{"$f":"MyTimestamp(E25)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E26 = 0, 0, MAX(((VLOOKUP($B26, TA_NonFreeExt, 60, FALSE)  * F26) * (IF(H26 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K26))","v":0},null,{"$f":"MyTimestamp(E26)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E27 = 0, 0, MAX(((VLOOKUP($B27, TA_NonFreeExt, 60, FALSE)  * F27) * (IF(H27 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K27))","v":0},null,{"$f":"MyTimestamp(E27)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E28 = 0, 0, MAX(((VLOOKUP($B28, TA_NonFreeExt, 60, FALSE)  * F28) * (IF(H28 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K28))","v":0},null,{"$f":"MyTimestamp(E28)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E29 = 0, 0, MAX(((VLOOKUP($B29, TA_NonFreeExt, 60, FALSE)  * F29) * (IF(H29 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K29))","v":0},null,{"$f":"MyTimestamp(E29)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E30 = 0, 0, MAX(((VLOOKUP($B30, TA_NonFreeExt, 60, FALSE)  * F30) * (IF(H30 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K30))","v":0},null,{"$f":"MyTimestamp(E30)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E31 = 0, 0, MAX(((VLOOKUP($B31, TA_NonFreeExt, 60, FALSE)  * F31) * (IF(H31 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K31))","v":0},null,{"$f":"MyTimestamp(E31)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E32 = 0, 0, MAX(((VLOOKUP($B32, TA_NonFreeExt, 60, FALSE)  * F32) * (IF(H32 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K32))","v":0},null,{"$f":"MyTimestamp(E32)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E33 = 0, 0, MAX(((VLOOKUP($B33, TA_NonFreeExt, 60, FALSE)  * F33) * (IF(H33 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K33))","v":0},null,{"$f":"MyTimestamp(E33)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E34 = 0, 0, MAX(((VLOOKUP($B34, TA_NonFreeExt, 60, FALSE)  * F34) * (IF(H34 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K34))","v":0},null,{"$f":"MyTimestamp(E34)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E35 = 0, 0, MAX(((VLOOKUP($B35, TA_NonFreeExt, 60, FALSE)  * F35) * (IF(H35 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K35))","v":0},null,{"$f":"MyTimestamp(E35)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E36 = 0, 0, MAX(((VLOOKUP($B36, TA_NonFreeExt, 60, FALSE)  * F36) * (IF(H36 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K36))","v":0},null,{"$f":"MyTimestamp(E36)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E37 = 0, 0, MAX(((VLOOKUP($B37, TA_NonFreeExt, 60, FALSE)  * F37) * (IF(H37 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K37))","v":0},null,{"$f":"MyTimestamp(E37)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E38 = 0, 0, MAX(((VLOOKUP($B38, TA_NonFreeExt, 60, FALSE)  * F38) * (IF(H38 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K38))","v":0},null,{"$f":"MyTimestamp(E38)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E39 = 0, 0, MAX(((VLOOKUP($B39, TA_NonFreeExt, 60, FALSE)  * F39) * (IF(H39 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K39))","v":0},null,{"$f":"MyTimestamp(E39)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E40 = 0, 0, MAX(((VLOOKUP($B40, TA_NonFreeExt, 60, FALSE)  * F40) * (IF(H40 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K40))","v":0},null,{"$f":"MyTimestamp(E40)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E41 = 0, 0, MAX(((VLOOKUP($B41, TA_NonFreeExt, 60, FALSE)  * F41) * (IF(H41 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K41))","v":0},null,{"$f":"MyTimestamp(E41)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E42 = 0, 0, MAX(((VLOOKUP($B42, TA_NonFreeExt, 60, FALSE)  * F42) * (IF(H42 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K42))","v":0},null,{"$f":"MyTimestamp(E42)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E43 = 0, 0, MAX(((VLOOKUP($B43, TA_NonFreeExt, 60, FALSE)  * F43) * (IF(H43 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K43))","v":0},null,{"$f":"MyTimestamp(E43)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E44 = 0, 0, MAX(((VLOOKUP($B44, TA_NonFreeExt, 60, FALSE)  * F44) * (IF(H44 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K44))","v":0},null,{"$f":"MyTimestamp(E44)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E45 = 0, 0, MAX(((VLOOKUP($B45, TA_NonFreeExt, 60, FALSE)  * F45) * (IF(H45 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K45))","v":0},null,{"$f":"MyTimestamp(E45)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E46 = 0, 0, MAX(((VLOOKUP($B46, TA_NonFreeExt, 60, FALSE)  * F46) * (IF(H46 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K46))","v":0},null,{"$f":"MyTimestamp(E46)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E47 = 0, 0, MAX(((VLOOKUP($B47, TA_NonFreeExt, 60, FALSE)  * F47) * (IF(H47 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K47))","v":0},null,{"$f":"MyTimestamp(E47)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E48 = 0, 0, MAX(((VLOOKUP($B48, TA_NonFreeExt, 60, FALSE)  * F48) * (IF(H48 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K48))","v":0},null,{"$f":"MyTimestamp(E48)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E49 = 0, 0, MAX(((VLOOKUP($B49, TA_NonFreeExt, 60, FALSE)  * F49) * (IF(H49 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K49))","v":0},null,{"$f":"MyTimestamp(E49)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E50 = 0, 0, MAX(((VLOOKUP($B50, TA_NonFreeExt, 60, FALSE)  * F50) * (IF(H50 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K50))","v":0},null,{"$f":"MyTimestamp(E50)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E51 = 0, 0, MAX(((VLOOKUP($B51, TA_NonFreeExt, 60, FALSE)  * F51) * (IF(H51 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K51))","v":0},null,{"$f":"MyTimestamp(E51)","v":""},""]
["Other Extension","","Other","Fire",null,5.8860000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E52 = 0, 0, MAX(((VLOOKUP($B52, TA_NonFreeExt, 60, FALSE)  * F52) * (IF(H52 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K52))","v":0},null,{"$f":"MyTimestamp(E52)","v":""},""]
["Escalation","Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",{"$f":"IFERROR(RANK($P55, $P$6:$P$65, 1), \"\")","v":""},"First Year (90-100%)","Fire",null,{"$f":"IF(C55 = \"\", 0, VLOOKUP(C55, Escalation!$H$163:$I$207, 2, FALSE))","v":5.8860000000000002E-5},false,true,false,false,0,null,{"$f":"IF(E55 = 0, 0, MAX(((VLOOKUP($B55, TA_NonFreeExt, 60, FALSE)  * F55) * (IF(H55 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K55))","v":0},null,{"$f":"MyTimestamp(E55)","v":""},{"$f":"IFERROR(VALUE(O55), \"\")","v":""}]
["Escalation UL","","Second Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$H$163:$I$207, 2, FALSE))","v":2.9430000000000001E-5},false,true,false,false,0,null,{"$f":"IF(E56 = 0, 0, MAX(((VLOOKUP($B56, TA_NonFreeExt, 60, FALSE)  * F56) * (IF(H56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K56))","v":0},null,{"$f":"MyTimestamp(E56)","v":""},""]
["Escalation UL","","Third Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$H$163:$I$207, 2, FALSE))","v":1.4715000000000001E-5},false,true,false,false,0,null,{"$f":"IF(E57 = 0, 0, MAX(((VLOOKUP($B57, TA_NonFreeExt, 60, FALSE)  * F57) * (IF(H57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K57))","v":0},null,{"$f":"MyTimestamp(E57)","v":""},""]
["Escalation UL","","Fourth Year (90-100%)","Fire",null,{"$f":"IF(C58 = \"\", 0, VLOOKUP(C58, Escalation!$H$163:$I$207, 2, FALSE))","v":1.1772000000000002E-5},false,true,false,false,0,null,{"$f":"IF(E58 = 0, 0, MAX(((VLOOKUP($B58, TA_NonFreeExt, 60, FALSE)  * F58) * (IF(H58 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K58))","v":0},null,{"$f":"MyTimestamp(E58)","v":""},""]
["Escalation UL","","Fifth Year (90-100%)","Fire",null,{"$f":"IF(C59 = \"\", 0, VLOOKUP(C59, Escalation!$H$163:$I$207, 2, FALSE))","v":8.8289999999999997E-6},false,true,false,false,0,null,{"$f":"IF(E59 = 0, 0, MAX(((VLOOKUP($B59, TA_NonFreeExt, 60, FALSE)  * F59) * (IF(H59 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K59))","v":0},null,{"$f":"MyTimestamp(E59)","v":""},""]
["Escalation Not UL","Not Charge on U/L"]
["Escalation Not UL",{"$f":"IFERROR(RANK($P61, $P$6:$P$65, 1), \"\")","v":""},"First Year","Fire",null,{"$f":"$F$4","v":5.8860000000000002E-5},false,true,false,false,0,null,{"$f":"IF(E61 = 0, 0, MAX(((VLOOKUP($B61, TA_NonFreeExt, 60, FALSE)  * F61) * (IF(H61 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K61))","v":0},null,{"$f":"MyTimestamp(E61)","v":""},{"$f":"IFERROR(VALUE(O61), \"\")","v":""}]
["Escalation Not UL","","Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":2.9430000000000001E-5},false,true,false,false,0,null,{"$f":"IF(E62 = 0, 0, MAX(((VLOOKUP($B62, TA_NonFreeExt, 60, FALSE)  * F62) * (IF(H62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K62))","v":0},null,{"$f":"MyTimestamp(E62)","v":""},""]
["Escalation Not UL","","Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":1.4715000000000001E-5},false,true,false,false,0,null,{"$f":"IF(E63 = 0, 0, MAX(((VLOOKUP($B63, TA_NonFreeExt, 60, FALSE)  * F63) * (IF(H63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K63))","v":0},null,{"$f":"MyTimestamp(E63)","v":""},""]
["Escalation Not UL","","Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":1.1772000000000002E-5},false,true,false,false,0,null,{"$f":"IF(E64 = 0, 0, MAX(((VLOOKUP($B64, TA_NonFreeExt, 60, FALSE)  * F64) * (IF(H64 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K64))","v":0},null,{"$f":"MyTimestamp(E64)","v":""},""]
["Escalation Not UL","","Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":8.8289999999999997E-6},false,true,false,false,0,null,{"$f":"IF(E65 = 0, 0, MAX(((VLOOKUP($B65, TA_NonFreeExt, 60, FALSE)  * F65) * (IF(H65 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K65))","v":0},null,{"$f":"MyTimestamp(E65)","v":""},""]
[]
[null,"Business Interruption"]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C69, Metadata!$H$2:$I$8, 2, FALSE),0)","v":4.901E-5},true,true,false,false,{"$f":"BI1_12M_AnnualMin","v":50},false,{"$f":"IF(E69 = 0, 0, MAX((E69 * F69) * (IF(H69 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J69 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K69))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F69 * 1.5","v":7.3515000000000003E-5},true,true,false,false,0,false,{"$f":"IF(E70 = 0, 0, MAX((E70 * F70) * (IF(H70 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J70 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K70))","v":0}]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C72, Metadata!$H$10:$I$16, 2, FALSE),0)","v":4.901E-5},true,true,false,false,{"$f":"BI1_12M_AnnualMin","v":50},false,{"$f":"IF(E72 = 0, 0, MAX((E72 * F72) * (IF(H72 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J72 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K72))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F72 * 1.5","v":7.3515000000000003E-5},true,true,false,false,0,false,{"$f":"IF(E73 = 0, 0, MAX((E73 * F73) * (IF(H73 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J73 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K73))","v":0}]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C75, Metadata!$H$34:$I$40, 2, FALSE),0)","v":4.901E-5},true,true,false,false,{"$f":"BI1_12M_AnnualMin","v":50},false,{"$f":"IF(E75 = 0, 0, MAX((E75 * F75) * (IF(H75 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J75 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K75))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F75 * 1.5","v":7.3515000000000003E-5},true,true,false,false,0,false,{"$f":"IF(E76 = 0, 0, MAX((E76 * F76) * (IF(H76 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J76 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K76))","v":0}]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C78, Metadata!$H$18:$I$24, 2, FALSE),0)","v":4.901E-5},true,true,false,false,{"$f":"BI1_12M_AnnualMin","v":50},false,{"$f":"IF(E78 = 0, 0, MAX((E78 * F78) * (IF(H78 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J78 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K78))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F78 * 1.5","v":7.3515000000000003E-5},true,true,false,false,0,false,{"$f":"IF(E79 = 0, 0, MAX((E79 * F79) * (IF(H79 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J79 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K79))","v":0}]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C81, Metadata!$H$26:$I$32, 2, FALSE),0)","v":4.901E-5},true,true,false,false,{"$f":"BI1_12M_AnnualMin","v":50},false,{"$f":"IF(E81 = 0, 0, MAX((E81 * F81) * (IF(H81 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J81 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K81))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F81 * 1.5","v":7.3515000000000003E-5},true,true,false,false,0,false,{"$f":"IF(E82 = 0, 0, MAX((E82 * F82) * (IF(H82 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J82 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K82))","v":0}]
[]
[]
[null,"Motor"]
["Motor","M1","Cars (Primary use: Domestic/Private)","Motor",null,{"$f":"M1_Annual","v":26.23},false,false,false,false,{"$f":"M1_AnnualMin","v":26.23},false,{"$f":"IF(E86 = 0, 0, MAX((F86 * E86) * (IF(H86 = TRUE, 1 - 'Loss Limit Discount'!$L$65, 1)) * (IF(J86 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) ), K86 * E86))","v":0}]
["Motor","M2","Light Commercial Vehicles (3500kg GVM or less)","Motor",null,{"$f":"M2_Annual","v":7.0620999999999998E-4},false,false,false,false,{"$f":"M2_AnnualMin","v":45.39},false,{"$f":"IF(E87 = 0, 0, MAX((E87 * F87) * (IF(H87 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J87 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) ), K87))","v":0}]
["Motor","M3","Taxis","Motor",null,{"$f":"M3_Annual","v":3.5353000000000001E-4},false,false,false,false,{"$f":"M3_AnnualMin","v":45.39},false,{"$f":"IF(E88 = 0, 0, MAX((E88 * F88) * (IF(H88 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J88 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) ), K88))","v":0}]
["Motor","M4","Ferries & Traders","Motor",null,{"$f":"M4_Annual","v":8.6799999999999996E-5},false,false,false,false,{"$f":"M4_AnnualMin","v":100},false,{"$f":"IF(E89 = 0, 0, MAX((E89 * F89) * (IF(H89 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J89 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) ), K89))","v":0}]
["Motor","M5","Buses","Motor",null,{"$f":"M5_Annual","v":7.5143299999999996E-3},false,false,false,false,{"$f":"M5_AnnualMin","v":2000},false,{"$f":"IF(E90 = 0, 0, MAX((E90 * F90) * (IF(H90 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J90 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) ), K90))","v":0}]
["Motor","M6","Mobile Plant","Motor",null,{"$f":"M6_Annual","v":1.1325599999999999E-3},false,false,false,false,{"$f":"M6_AnnualMin","v":500},false,{"$f":"IF(E91 = 0, 0, MAX((E91 * F91) * (IF(H91 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J91 = TRUE, 1 - 'Contract Works Discount'!$D$11, 1) ), K91))","v":0}]
["Motor","M8","Heavy Commercial Vehicles (>3500kg GVM)","Motor",null,{"$f":"M8_Annual","v":3.9681600000000001E-3},false,false,false,false,{"$f":"M8_AnnualMin","v":54.47},false,{"$f":"IF(E92 = 0, 0, MAX((E92 * F92) * (IF(H92 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J92 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) * (1 - Voluntary_Deductible_M8) * (1 - Co_insurance_M8)), K92))","v":0}]
[]
[null,"Contract Work / Construction Plant"]
[null,"Contract Works"]
["Contract Works","CW",{"$f":"Input!$I$16","v":"Open"},"Contract Works",null,{"$f":"CW_OnWorks_Annual","v":1.1326E-4},false,false,true,true,{"$f":"CW_OnWorks_AnnualMin","v":500},false,{"$f":"IF(E96 = 0, 0, MAX((E96 * F96) * (IF(H96 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J96 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K96))","v":0}]
[null,"Construction plant"]
["Contract Works","CW","On Fee Basis","Contract Works",null,{"$f":"CW_OnFees_Annual","v":3.8376E-3},false,false,false,false,{"$f":"CW_OnFees_AnnualMin","v":500},false,{"$f":"IF(E98 = 0, 0, MAX((E98 * F98) * (IF(H98 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J98 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K98))","v":0}]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"CW_OnValue_Annual","v":1.1325599999999999E-3},false,false,false,false,{"$f":"CW_OnValue_AnnualMin","v":500},false,{"$f":"IF(E99 = 0, 0, MAX((E99 * F99) * (IF(H99 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J99 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K99))","v":0}]
[null,"Mobile plant"]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"F99","v":1.1325599999999999E-3},false,false,false,false,{"$f":"CW_OnValue_AnnualMin","v":500},false,{"$f":"IF(E101 = 0, 0, MAX((E101 * F101) * (IF(H101 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J101 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K101))","v":0}]

{"sheet":"Commercial - Monthly","index":7,"n_rows":125,"n_cols":16,"rows_kept":125,"cut":false,"hidden":false,"merged":[[0,14,0,15]]}
["Commercial - Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Minimum Premium","Has Fire Extension Discount","Premium"]
[null,"Fire"]
["Commercial Fire","F2","Commercial Fire","Fire",null,{"$f":"F2_Monthly","v":3.9230000000000002E-5},true,true,false,false,{"$f":"F2O_MonthlyMin","v":50},false,{"$f":"IF(E4 = 0, 0, MAX(((E4  * F4) * (IF(H4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible) * (1 - Co_insurance), K4))","v":0}]
["Commercial Fire","F4","Fire - SME","Fire",null,{"$f":"_xlfn.IFNA(VLOOKUP(E5, Metadata!$L$43:$M$46, 2, FALSE), 0)","v":0},false,false,false,false,{"$f":"F5","v":0},null,{"$f":"F5","v":0}]
["Extension","Sasria Extensions"]
["Extension",{"$f":"IFERROR(RANK($P7, $P$7:$P$66, 1), \"\")","v":""},"Rent","Fire",null,{"$f":"$F$4","v":3.9230000000000002E-5},true,true,false,false,0,true,{"$f":"IF(E7 = 0, 0, MAX(((VLOOKUP($B7, CM_NonFreeExt, 60, FALSE)  * F7) * (IF(H7 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K7))","v":0},null,{"$f":"MyTimestamp(E7)","v":""},{"$f":"IFERROR(VALUE(O7), \"\")","v":""}]
["Extension","","Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":3.9230000000000002E-5},true,true,false,false,0,true,{"$f":"IF(E8 = 0, 0, MAX(((VLOOKUP($B8, CM_NonFreeExt, 60, FALSE)  * F8) * (IF(H8 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K8))","v":0},null,{"$f":"MyTimestamp(E8)","v":""},{"$f":"IFERROR(VALUE(O8), \"\")","v":""}]
["Extension","","Capital Additions","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E9 = 0, 0, MAX(((VLOOKUP($B9, CM_NonFreeExt, 60, FALSE)  * F9) * (IF(H9 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K9))","v":0},null,{"$f":"MyTimestamp(E9)","v":""},""]
["Extension","","Professional fees","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E10 = 0, 0, MAX(((VLOOKUP($B10, CM_NonFreeExt, 60, FALSE)  * F10) * (IF(H10 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K10))","v":0},null,{"$f":"MyTimestamp(E10)","v":""},""]
["Extension","","Clearance costs","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E11 = 0, 0, MAX(((VLOOKUP($B11, CM_NonFreeExt, 60, FALSE)  * F11) * (IF(H11 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K11))","v":0},null,{"$f":"MyTimestamp(E11)","v":""},""]
["Extension","","Security Costs (During and after a loss)","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E12 = 0, 0, MAX(((VLOOKUP($B12, CM_NonFreeExt, 60, FALSE)  * F12) * (IF(H12 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K12))","v":0},null,{"$f":"MyTimestamp(E12)","v":""},""]
["Extension","","Statutory Duties","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E13 = 0, 0, MAX(((VLOOKUP($B13, CM_NonFreeExt, 60, FALSE)  * F13) * (IF(H13 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K13))","v":0},null,{"$f":"MyTimestamp(E13)","v":""},""]
["Extension","","Additional Premises","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E14 = 0, 0, MAX(((VLOOKUP($B14, CM_NonFreeExt, 60, FALSE)  * F14) * (IF(H14 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K14))","v":0},null,{"$f":"MyTimestamp(E14)","v":""},""]
["Extension","","Acquisitions","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E15 = 0, 0, MAX(((VLOOKUP($B15, CM_NonFreeExt, 60, FALSE)  * F15) * (IF(H15 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K15))","v":0},null,{"$f":"MyTimestamp(E15)","v":""},""]
["Extension","","Import Surcharges","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E16 = 0, 0, MAX(((VLOOKUP($B16, CM_NonFreeExt, 60, FALSE)  * F16) * (IF(H16 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K16))","v":0},null,{"$f":"MyTimestamp(E16)","v":""},""]
["Extension","","Property in the course of Construction","Fire",null,3.9230000000000002E-5,false,false,false,false,0,true,{"$f":"IF(E17 = 0, 0, MAX(((VLOOKUP($B17, CM_NonFreeExt, 60, FALSE)  * F17) * (IF(H17 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K17))","v":0},null,{"$f":"MyTimestamp(E17)","v":""},{"$f":"IFERROR(VALUE(O17), \"\")","v":""}]
["Extension","","Fire Protection System Update","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E18 = 0, 0, MAX(((VLOOKUP($B18, CM_NonFreeExt, 60, FALSE)  * F18) * (IF(H18 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K18))","v":0},null,{"$f":"MyTimestamp(E18)","v":""},""]
["Extension",null,"Accumulation of Motor Vehicles/Static Risk","Fire",null,{"$f":"StaticRisk_Monthly","v":8.1650000000000006E-5},false,false,false,false,{"$f":"StaticRisk_MonthlyMin","v":50},true,{"$f":"IF(E19 = 0, 0, MAX(((E19  * F19) * (IF(H19 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K19))","v":0}]
["Extension","","Goods in the open","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E20 = 0, 0, MAX(((VLOOKUP($B20, CM_NonFreeExt, 60, FALSE)  * F20) * (IF(H20 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K20))","v":0},null,{"$f":"MyTimestamp(E20)","v":""},""]
["Extension","","Fire Extinguishing","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E21 = 0, 0, MAX(((VLOOKUP($B21, CM_NonFreeExt, 60, FALSE)  * F21) * (IF(H21 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K21))","v":0},null,{"$f":"MyTimestamp(E21)","v":""},""]
["Extension",null,"Imminent Danger (Protection of property prior a loss) ","Fire",null,3.9230000000000002E-5,true,true,false,false,0,false,{"$f":"IF(E22 = 0, 0, MAX(((E22  * F22) * (IF(H22 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K22))","v":0}]
["Other Extension","Other Extensions"]
["Other Extension",{"$f":"IFERROR(RANK($P24, $P$7:$P$66, 1), \"\")","v":""},"Other","Fire",null,{"$f":"$F$4","v":3.9230000000000002E-5},true,true,false,false,0,true,{"$f":"IF(E24 = 0, 0, MAX(((VLOOKUP($B24, CM_NonFreeExt, 60, FALSE)  * F24) * (IF(H24 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K24))","v":0},null,{"$f":"MyTimestamp(E24)","v":""},{"$f":"IFERROR(VALUE(O24), \"\")","v":""}]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E25 = 0, 0, MAX(((VLOOKUP($B25, CM_NonFreeExt, 60, FALSE)  * F25) * (IF(H25 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K25))","v":0},null,{"$f":"MyTimestamp(E25)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E26 = 0, 0, MAX(((VLOOKUP($B26, CM_NonFreeExt, 60, FALSE)  * F26) * (IF(H26 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K26))","v":0},null,{"$f":"MyTimestamp(E26)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E27 = 0, 0, MAX(((VLOOKUP($B27, CM_NonFreeExt, 60, FALSE)  * F27) * (IF(H27 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K27))","v":0},null,{"$f":"MyTimestamp(E27)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E28 = 0, 0, MAX(((VLOOKUP($B28, CM_NonFreeExt, 60, FALSE)  * F28) * (IF(H28 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K28))","v":0},null,{"$f":"MyTimestamp(E28)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E29 = 0, 0, MAX(((VLOOKUP($B29, CM_NonFreeExt, 60, FALSE)  * F29) * (IF(H29 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K29))","v":0},null,{"$f":"MyTimestamp(E29)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E30 = 0, 0, MAX(((VLOOKUP($B30, CM_NonFreeExt, 60, FALSE)  * F30) * (IF(H30 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K30))","v":0},null,{"$f":"MyTimestamp(E30)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E31 = 0, 0, MAX(((VLOOKUP($B31, CM_NonFreeExt, 60, FALSE)  * F31) * (IF(H31 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K31))","v":0},null,{"$f":"MyTimestamp(E31)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E32 = 0, 0, MAX(((VLOOKUP($B32, CM_NonFreeExt, 60, FALSE)  * F32) * (IF(H32 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K32))","v":0},null,{"$f":"MyTimestamp(E32)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E33 = 0, 0, MAX(((VLOOKUP($B33, CM_NonFreeExt, 60, FALSE)  * F33) * (IF(H33 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K33))","v":0},null,{"$f":"MyTimestamp(E33)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E34 = 0, 0, MAX(((VLOOKUP($B34, CM_NonFreeExt, 60, FALSE)  * F34) * (IF(H34 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K34))","v":0},null,{"$f":"MyTimestamp(E34)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E35 = 0, 0, MAX(((VLOOKUP($B35, CM_NonFreeExt, 60, FALSE)  * F35) * (IF(H35 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K35))","v":0},null,{"$f":"MyTimestamp(E35)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E36 = 0, 0, MAX(((VLOOKUP($B36, CM_NonFreeExt, 60, FALSE)  * F36) * (IF(H36 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K36))","v":0},null,{"$f":"MyTimestamp(E36)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E37 = 0, 0, MAX(((VLOOKUP($B37, CM_NonFreeExt, 60, FALSE)  * F37) * (IF(H37 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K37))","v":0},null,{"$f":"MyTimestamp(E37)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E38 = 0, 0, MAX(((VLOOKUP($B38, CM_NonFreeExt, 60, FALSE)  * F38) * (IF(H38 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K38))","v":0},null,{"$f":"MyTimestamp(E38)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E39 = 0, 0, MAX(((VLOOKUP($B39, CM_NonFreeExt, 60, FALSE)  * F39) * (IF(H39 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K39))","v":0},null,{"$f":"MyTimestamp(E39)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E40 = 0, 0, MAX(((VLOOKUP($B40, CM_NonFreeExt, 60, FALSE)  * F40) * (IF(H40 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K40))","v":0},null,{"$f":"MyTimestamp(E40)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E41 = 0, 0, MAX(((VLOOKUP($B41, CM_NonFreeExt, 60, FALSE)  * F41) * (IF(H41 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K41))","v":0},null,{"$f":"MyTimestamp(E41)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E42 = 0, 0, MAX(((VLOOKUP($B42, CM_NonFreeExt, 60, FALSE)  * F42) * (IF(H42 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K42))","v":0},null,{"$f":"MyTimestamp(E42)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E43 = 0, 0, MAX(((VLOOKUP($B43, CM_NonFreeExt, 60, FALSE)  * F43) * (IF(H43 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K43))","v":0},null,{"$f":"MyTimestamp(E43)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E44 = 0, 0, MAX(((VLOOKUP($B44, CM_NonFreeExt, 60, FALSE)  * F44) * (IF(H44 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K44))","v":0},null,{"$f":"MyTimestamp(E44)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E45 = 0, 0, MAX(((VLOOKUP($B45, CM_NonFreeExt, 60, FALSE)  * F45) * (IF(H45 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K45))","v":0},null,{"$f":"MyTimestamp(E45)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E46 = 0, 0, MAX(((VLOOKUP($B46, CM_NonFreeExt, 60, FALSE)  * F46) * (IF(H46 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K46))","v":0},null,{"$f":"MyTimestamp(E46)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E47 = 0, 0, MAX(((VLOOKUP($B47, CM_NonFreeExt, 60, FALSE)  * F47) * (IF(H47 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K47))","v":0},null,{"$f":"MyTimestamp(E47)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E48 = 0, 0, MAX(((VLOOKUP($B48, CM_NonFreeExt, 60, FALSE)  * F48) * (IF(H48 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K48))","v":0},null,{"$f":"MyTimestamp(E48)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E49 = 0, 0, MAX(((VLOOKUP($B49, CM_NonFreeExt, 60, FALSE)  * F49) * (IF(H49 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K49))","v":0},null,{"$f":"MyTimestamp(E49)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E50 = 0, 0, MAX(((VLOOKUP($B50, CM_NonFreeExt, 60, FALSE)  * F50) * (IF(H50 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K50))","v":0},null,{"$f":"MyTimestamp(E50)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E51 = 0, 0, MAX(((VLOOKUP($B51, CM_NonFreeExt, 60, FALSE)  * F51) * (IF(H51 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K51))","v":0},null,{"$f":"MyTimestamp(E51)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E52 = 0, 0, MAX(((VLOOKUP($B52, CM_NonFreeExt, 60, FALSE)  * F52) * (IF(H52 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K52))","v":0},null,{"$f":"MyTimestamp(E52)","v":""},""]
["Other Extension","","Other","Fire",null,3.9230000000000002E-5,true,true,false,false,0,true,{"$f":"IF(E53 = 0, 0, MAX(((VLOOKUP($B53, CM_NonFreeExt, 60, FALSE)  * F53) * (IF(H53 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K53))","v":0},null,{"$f":"MyTimestamp(E53)","v":""},""]
[null,"Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",{"$f":"IFERROR(RANK($P56, $P$7:$P$66, 1), \"\")","v":""},"First Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$C$59:$D$103, 2, FALSE))","v":3.9230000000000002E-5},false,true,false,false,0,null,{"$f":"IF(E56 = 0, 0, MAX(((VLOOKUP($B56, CM_NonFreeExt, 60, FALSE)  * F56) * (IF(H56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K56))","v":0},null,{"$f":"MyTimestamp(E56)","v":""},{"$f":"IFERROR(VALUE(O56), \"\")","v":""}]
["Escalation UL","","Second Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$C$59:$D$103, 2, FALSE))","v":1.9615000000000001E-5},false,true,false,false,0,null,{"$f":"IF(E57 = 0, 0, MAX(((VLOOKUP($B57, CM_NonFreeExt, 60, FALSE)  * F57) * (IF(H57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K57))","v":0},null,{"$f":"MyTimestamp(E57)","v":""},""]
["Escalation UL","","Third Year (90-100%)","Fire",null,{"$f":"IF(C58 = \"\", 0, VLOOKUP(C58, Escalation!$C$59:$D$103, 2, FALSE))","v":9.8075000000000005E-6},false,true,false,false,0,null,{"$f":"IF(E58 = 0, 0, MAX(((VLOOKUP($B58, CM_NonFreeExt, 60, FALSE)  * F58) * (IF(H58 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K58))","v":0},null,{"$f":"MyTimestamp(E58)","v":""},""]
["Escalation UL","","Fourth Year (90-100%)","Fire",null,{"$f":"IF(C59 = \"\", 0, VLOOKUP(C59, Escalation!$C$59:$D$103, 2, FALSE))","v":7.8460000000000008E-6},false,true,false,false,0,null,{"$f":"IF(E59 = 0, 0, MAX(((VLOOKUP($B59, CM_NonFreeExt, 60, FALSE)  * F59) * (IF(H59 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K59))","v":0},null,{"$f":"MyTimestamp(E59)","v":""},""]
["Escalation UL","","Fifth Year (90-100%)","Fire",null,{"$f":"IF(C60 = \"\", 0, VLOOKUP(C60, Escalation!$C$59:$D$103, 2, FALSE))","v":5.8845000000000002E-6},false,true,false,false,0,null,{"$f":"IF(E60 = 0, 0, MAX(((VLOOKUP($B60, CM_NonFreeExt, 60, FALSE)  * F60) * (IF(H60 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K60))","v":0},null,{"$f":"MyTimestamp(E60)","v":""},""]
["Escalation Not UL","Not Charge on U/L"]
["Escalation Not UL",{"$f":"IFERROR(RANK($P62, $P$7:$P$66, 1), \"\")","v":""},"First Year","Fire",null,{"$f":"$F$4","v":3.9230000000000002E-5},false,true,false,false,0,null,{"$f":"IF(E62 = 0, 0, MAX(((VLOOKUP($B62, CM_NonFreeExt, 60, FALSE)  * F62) * (IF(H62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K62))","v":0},null,{"$f":"MyTimestamp(E62)","v":""},{"$f":"IFERROR(VALUE(O62), \"\")","v":""}]
["Escalation Not UL","","Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":1.9615000000000001E-5},false,true,false,false,0,null,{"$f":"IF(E63 = 0, 0, MAX(((VLOOKUP($B63, CM_NonFreeExt, 60, FALSE)  * F63) * (IF(H63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K63))","v":0},null,{"$f":"MyTimestamp(E63)","v":""},""]
["Escalation Not UL","","Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":9.8075000000000005E-6},false,true,false,false,0,null,{"$f":"IF(E64 = 0, 0, MAX(((VLOOKUP($B64, CM_NonFreeExt, 60, FALSE)  * F64) * (IF(H64 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K64))","v":0},null,{"$f":"MyTimestamp(E64)","v":""},""]
["Escalation Not UL","","Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":7.8460000000000008E-6},false,true,false,false,0,null,{"$f":"IF(E65 = 0, 0, MAX(((VLOOKUP($B65, CM_NonFreeExt, 60, FALSE)  * F65) * (IF(H65 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K65))","v":0},null,{"$f":"MyTimestamp(E65)","v":""},""]
["Escalation Not UL","","Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":5.8845000000000002E-6},false,true,false,false,0,null,{"$f":"IF(E66 = 0, 0, MAX(((VLOOKUP($B66, CM_NonFreeExt, 60, FALSE)  * F66) * (IF(H66 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K66))","v":0},null,{"$f":"MyTimestamp(E66)","v":""},""]
[]
[null,"Business Interruption"]
[null,"Advance Specified Standing Charges"]
["Business Interruption","ASC","12 Months","Advance Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C70, Metadata!$L$2:$M$5, 2, FALSE),0)","v":8.6399999999999999E-5},false,false,true,true,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E70 = 0, 0, MAX((E70 * F70) * (IF(H70 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J70 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K70))","v":0}]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C72, Metadata!$L$7:$M$14, 2, FALSE),0)","v":8.6399999999999999E-5},true,true,false,false,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E72 = 0, 0, MAX((E72 * F72) * (IF(H72 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J72 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K72))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F72 * 1.5","v":1.2960000000000001E-4},true,true,false,false,0,false,{"$f":"IF(E73 = 0, 0, MAX((E73 * F73) * (IF(H73 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J73 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K73))","v":0}]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C75, Metadata!L16:M23, 2, FALSE),0)","v":8.6399999999999999E-5},true,true,false,false,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E75 = 0, 0, MAX((E75 * F75) * (IF(H75 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J75 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K75))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F75 * 1.5","v":1.2960000000000001E-4},true,true,false,false,0,false,{"$f":"IF(E76 = 0, 0, MAX((E76 * F76) * (IF(H76 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J76 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K76))","v":0}]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C78, Metadata!$L$48:$M$55, 2, FALSE),0)","v":8.6399999999999999E-5},true,true,false,false,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E78 = 0, 0, MAX((E78 * F78) * (IF(H78 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J78 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K78))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F78 * 1.5","v":1.2960000000000001E-4},true,true,false,false,0,false,{"$f":"IF(E79 = 0, 0, MAX((E79 * F79) * (IF(H79 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J79 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K79))","v":0}]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C81, Metadata!$L$25:$M$32, 2, FALSE),0)","v":8.6399999999999999E-5},true,true,false,false,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E81 = 0, 0, MAX((E81 * F81) * (IF(H81 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J81 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K81))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F81 * 1.5","v":1.2960000000000001E-4},true,true,false,false,0,false,{"$f":"IF(E82 = 0, 0, MAX((E82 * F82) * (IF(H82 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J82 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K82))","v":0}]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C84, Metadata!$L$34:$M$41, 2, FALSE),0)","v":8.6399999999999999E-5},true,true,false,false,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E84 = 0, 0, MAX((E84 * F84) * (IF(H84 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J84 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K84))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F84 * 1.5","v":1.2960000000000001E-4},true,true,false,false,0,false,{"$f":"IF(E85 = 0, 0, MAX((E85 * F85) * (IF(H85 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J85 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K85))","v":0}]
[]
[]
[null,"Motor"]
["Motor","M1","Cars (Primary use: Domestic/Private)","Motor",null,{"$f":"M1_Monthly","v":2.62},false,false,false,false,{"$f":"M1_MonthlyMin","v":2.62},false,{"$f":"IF(E89 = 0, 0, MAX((F89 * E89) * (IF(H89 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)), K89 * E89))","v":0}]
["Motor","M2","Light Commercial Vehicles (3500kg GVM or less)","Motor",null,{"$f":"M2_Monthly","v":7.0619999999999998E-5},false,false,false,false,{"$f":"M2_MonthlyMin","v":4.54},false,{"$f":"IF(E90 = 0, 0, MAX((E90 * F90) * (IF(H90 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) ), K90))","v":0}]
["Motor","M3","Taxis","Motor",null,{"$f":"M3_Monthly","v":3.5349999999999999E-5},false,false,false,false,{"$f":"M3_MonthlyMin","v":4.54},false,{"$f":"IF(E91 = 0, 0, MAX((E91 * F91) * (IF(H91 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) ), K91))","v":0}]
["Motor","M4","Ferries & Traders","Motor",null,{"$f":"M4_Monthly","v":8.6799999999999999E-6},false,false,false,false,{"$f":"M4_MonthlyMin","v":10},false,{"$f":"IF(E92 = 0, 0, MAX((E92 * F92) * (IF(H92 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) ), K92))","v":0}]
["Motor","M5","Buses","Motor",null,{"$f":"M5_Monthly","v":7.5142999999999998E-4},false,false,false,false,{"$f":"M5_MonthlyMin","v":200},false,{"$f":"IF(E93 = 0, 0, MAX((E93 * F93) * (IF(H93 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) ), K93))","v":0}]
["Motor","M6","Mobile Plant","Motor",null,{"$f":"M6_Monthly","v":1.1326E-4},false,false,false,false,{"$f":"M6_MonthlyMin","v":50},false,{"$f":"IF(E94 = 0, 0, MAX((E94 * F94) * (IF(H94 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) ), K94))","v":0}]
["Motor","M8","Heavy Commercial Vehicles (>3500kg GVM)","Motor",null,{"$f":"M8_Monthly","v":3.9681999999999999E-4},false,false,false,false,{"$f":"M8_MonthlyMin","v":5.45},false,{"$f":"IF(E95 = 0, 0, MAX((E95 * F95) * (IF(H95 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible_M8) * (1 - Co_insurance_M8)), K95))","v":0}]
["Motor","A1","Agricultural Vehicles","Motor",null,{"$f":"A1_Monthly","v":6.0000000000000002E-6},false,false,false,false,{"$f":"A1_MonthlyMin","v":6},false,{"$f":"IF(E96 = 0, 0, MAX((E96 * F96) * (IF(H96 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) ), K96))","v":0}]
[]
[null,"Money"]
["Money","MON","Money","Money",null,{"$f":"Mon_Monthly","v":1.1979E-2},false,true,false,false,{"$f":"Mon_MonthlyMin","v":5},false,{"$f":"IF(E99 = 0, 0, MAX((E99 * F99) * (IF(H99 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K99))","v":0}]
[]
[null,"Goods In Transit & Marine Cargo"]
[null,"Without RSCC"]
[null,{"$f":"\"Marine \" & B102","v":"Marine Without RSCC"}]
["Goods In Transit","GIT","Marine Cargo & Goods in Transit","Goods In Transit",null,{"$f":"IF($B$102 = \"With RSCC\", VLOOKUP($C104, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C104, Metadata!$W$4:$Y$16, 3, FALSE))","v":3.4199999999999999E-6},false,true,false,false,{"$f":"GITmarine_a_MonthlyMinWithout","v":50},false,{"$f":"IF(E104 = 0, 0, MAX((E104 * F104) * (IF(H104 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K104))","v":0}]
["Goods In Transit",{"$f":"IF($B$102 = \"With RSCC\", \"\", \"GIT\")","v":"GIT"},{"$f":"IF($B$102 = \"With RSCC\", \"N/A\", \"Storage at final w/house or depot\")","v":"Storage at final w/house or depot"},{"$f":"IF($B$102 = \"With RSCC\", \"\", \"Goods In Transit\")","v":"Goods In Transit"},null,{"$f":"_xlfn.IFNA(IF($B$102 = \"With RSCC\", VLOOKUP($C105, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C105, Metadata!$W$4:$Y$16, 3, FALSE)), \"N/A\")","v":3.4239999999999997E-5},false,true,false,false,{"$f":"GITmarine_b_MonthlyMinWithout","v":50},null,{"$f":"IFERROR(IF(E105 = 0, 0, MAX((E105 * F105) * (IF(H105 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K105)), 0)","v":0}]
["Goods In Transit","GIT","Estimated Gross Annual Turnover","Goods In Transit",null,{"$f":"IF($B$102 = \"With RSCC\", VLOOKUP($C106, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C106, Metadata!$W$4:$Y$16, 3, FALSE))","v":2.8600000000000001E-6},false,true,false,false,{"$f":"GITmarine_c_MonthlyMinWithout","v":50},null,{"$f":"IF(E106 = 0, 0, MAX((E106 * F106) * (IF(H106 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K106))","v":0}]
["Goods In Transit",{"$f":"IF($B$102 = \"With RSCC\", \"\", \"GIT\")","v":"GIT"},{"$f":"IF($B$102 = \"With RSCC\", \"N/A\", \"Stock and Storage Limits\")","v":"Stock and Storage Limits"},{"$f":"IF($B$102 = \"With RSCC\", \"\", \"Goods In Transit\")","v":"Goods In Transit"},null,{"$f":"_xlfn.IFNA(IF($B$102 = \"With RSCC\", VLOOKUP($C107, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C107, Metadata!$W$4:$Y$16, 3, FALSE)), \"N/A\")","v":3.4239999999999997E-5},false,true,false,false,{"$f":"GITmarine_d_MonthlyMinWithout","v":50},null,{"$f":"IFERROR(IF(E107 = 0, 0, MAX((E107 * F107) * (IF(H107 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K107)), 0)","v":0}]
["Goods In Transit","GIT","Haulage Fees/Earnings","Goods In Transit",null,{"$f":"IF($B$102 = \"With RSCC\", VLOOKUP($C108, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C108, Metadata!$W$4:$Y$16, 3, FALSE))","v":3.4239999999999997E-5},false,true,false,false,{"$f":"GITmarine_e_MonthlyMinWithout","v":50},null,{"$f":"IF(E108 = 0, 0, MAX((E108 * F108) * (IF(H108 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K108))","v":0}]
["Goods In Transit","GIT","Fixed and Non-adjustable Underlying Policy Premiums","Goods In Transit",null,{"$f":"IF($B$102 = \"With RSCC\", VLOOKUP($C109, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C109, Metadata!$W$4:$Y$16, 3, FALSE))","v":2.9047679999999999E-2},false,true,false,false,{"$f":"GITmarine_f_MonthlyMinWithout","v":50},null,{"$f":"IF(E109 = 0, 0, MAX((E109 * F109) * (IF(H109 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K109))","v":0}]
["Goods In Transit",{"$f":"IF($B$102 = \"With RSCC\", \"\", \"GIT\")","v":"GIT"},{"$f":"IF($B$102 = \"With RSCC\", \"N/A\", \"Deliberate Storage\")","v":"Deliberate Storage"},{"$f":"IF($B$102 = \"With RSCC\", \"\", \"Goods In Transit\")","v":"Goods In Transit"},null,{"$f":"_xlfn.IFNA(IF($B$102 = \"With RSCC\", VLOOKUP($C110, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C110, Metadata!$W$4:$Y$16, 3, FALSE)), \"N/A\")","v":0},false,true,false,false,{"$f":"GITmarine_g_MonthlyMinWithout","v":0},null,{"$f":"IFERROR(IF(E110 = 0, 0, MAX((E110 * F110) * (IF(H110 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K110)), 0)","v":0}]
[null,"Without RSCC"]
[null,{"$f":"\"Hull \" & B111","v":"Hull Without RSCC"}]
["Goods In Transit","GIT","Pleasure Craft ","Goods In Transit",null,{"$f":"IF($B$111 = \"With RSCC\", VLOOKUP($C113, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C113, Metadata!$W$4:$Y$16, 3, FALSE))","v":2.5740000000000001E-5},false,true,false,false,{"$f":"GIThull_a_MonthlyMinWith","v":50},false,{"$f":"IF(E113 = 0, 0, MAX((E113 * F113) * (IF(H113 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K113))","v":0}]
["Goods In Transit","GIT","Commercial Vessels","Goods In Transit",null,{"$f":"IF($B$111 = \"With RSCC\", VLOOKUP($C114, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C114, Metadata!$W$4:$Y$16, 3, FALSE))","v":3.4239999999999997E-5},false,true,false,false,{"$f":"GIThull_b_MonthlyMinWith","v":50},null,{"$f":"IF(E114 = 0, 0, MAX((E114 * F114) * (IF(H114 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K114))","v":0}]
["Goods In Transit","GIT","Builders Risk ","Goods In Transit",null,{"$f":"IF($B$111 = \"With RSCC\", VLOOKUP($C115, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C115, Metadata!$W$4:$Y$16, 3, FALSE))","v":2.9050000000000001E-5},false,true,false,false,{"$f":"GIThull_c_MonthlyMinWith","v":50},null,{"$f":"IF(E115 = 0, 0, MAX((E115 * F115) * (IF(H115 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K115))","v":0}]
["Goods In Transit","GIT","Single Bouy Moorings","Goods In Transit",null,{"$f":"IF($B$111 = \"With RSCC\", VLOOKUP($C116, Metadata!$W$4:$Y$16, 2, FALSE),  VLOOKUP($C116, Metadata!$W$4:$Y$16, 3, FALSE))","v":3.4239999999999997E-5},false,true,false,false,{"$f":"GIThull_d_MonthlyMinWith","v":50},null,{"$f":"IF(E116 = 0, 0, MAX((E116 * F116) * (IF(H116 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K116))","v":0}]
[]
[null,"Contract Work / Construction Plant"]
[null,"Contract Works"]
["Contract Works","CW",{"$f":"Input!$I$16","v":"Open"},"Contract Works",null,{"$f":"CW_OnWorks_Monthly","v":1.133E-5},false,false,true,true,{"$f":"CW_OnWorks_MonthlyMin","v":50},false,{"$f":"IF(E120 = 0, 0, MAX((E120 * F120) * (IF(H120 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J120 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K120))","v":0}]
[null,"Construction plant"]
["Contract Works","CW","On Fee Basis","Contract Works",null,{"$f":"CW_OnFees_Monthly","v":3.8376000000000003E-4},false,false,false,false,{"$f":"CW_OnFees_MonthlyMin","v":50},false,{"$f":"IF(E122 = 0, 0, MAX((E122 * F122) * (IF(H122 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J122 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K122))","v":0}]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"CW_OnValue_Monthly","v":1.1326E-4},false,false,false,false,{"$f":"CW_OnValue_MonthlyMin","v":50},false,{"$f":"IF(E123 = 0, 0, MAX((E123 * F123) * (IF(H123 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J123 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K123))","v":0}]
[null,"Mobile plant"]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"$F$123","v":1.1326E-4},false,false,false,false,{"$f":"CW_OnValue_MonthlyMin","v":50},false,{"$f":"IF(E125 = 0, 0, MAX((E125 * F125) * (IF(H125 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J125 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K125))","v":0}]

{"sheet":"Commercial - Annual","index":8,"n_rows":125,"n_cols":16,"rows_kept":125,"cut":false,"hidden":false,"merged":[[0,14,0,15]]}
["Commercial  Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a dropdown selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Minimum Premium","Has Fire Extension Discount","Premium"]
[null,"Fire"]
["Commercial Fire","F2","Commercial Fire","Fire",null,{"$f":"F2_Annual","v":3.9228E-4},true,true,false,false,{"$f":"F2_AnnualMin","v":500},false,{"$f":"IF(E4 = 0, 0, MAX(((E4  * F4) * (IF(H4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible) * (1 - Co_insurance), K4))","v":0}]
["Commercial Fire","F4","Fire - SME","Fire",null,{"$f":"_xlfn.IFNA(VLOOKUP(E5, Metadata!$P$43:$Q$46, 2, FALSE), 0)","v":0},false,false,false,false,{"$f":"F5","v":0},null,{"$f":"F5","v":0}]
["Extensions","Sasria Extensions"]
["Extensions",{"$f":"IFERROR(RANK($P7, $P$7:$P$66, 1), \"\")","v":""},"Rent","Fire",null,{"$f":"$F$4","v":3.9228E-4},true,true,false,false,0,true,{"$f":"IF(E7 = 0, 0, MAX(((VLOOKUP($B7, CA_NonFreeExt, 60, FALSE)  * F7) * (IF(H7 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K7))","v":0},null,{"$f":"MyTimestamp(E7)","v":""},{"$f":"IFERROR(VALUE(O7), \"\")","v":""}]
["Extensions","","Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":3.9228E-4},true,true,false,false,0,true,{"$f":"IF(E8 = 0, 0, MAX(((VLOOKUP($B8, CA_NonFreeExt, 60, FALSE)  * F8) * (IF(H8 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K8))","v":0},null,{"$f":"MyTimestamp(E8)","v":""},{"$f":"IFERROR(VALUE(O8), \"\")","v":""}]
["Extensions","","Capital Additions","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E9 = 0, 0, MAX(((VLOOKUP($B9, CA_NonFreeExt, 60, FALSE)  * F9) * (IF(H9 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K9))","v":0},null,{"$f":"MyTimestamp(E9)","v":""},""]
["Extensions","","Professional fees","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E10 = 0, 0, MAX(((VLOOKUP($B10, CA_NonFreeExt, 60, FALSE)  * F10) * (IF(H10 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K10))","v":0},null,{"$f":"MyTimestamp(E10)","v":""},""]
["Extensions","","Clearance costs","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E11 = 0, 0, MAX(((VLOOKUP($B11, CA_NonFreeExt, 60, FALSE)  * F11) * (IF(H11 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K11))","v":0},null,{"$f":"MyTimestamp(E11)","v":""},""]
["Extensions","","Security Costs (During and after a loss)","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E12 = 0, 0, MAX(((VLOOKUP($B12, CA_NonFreeExt, 60, FALSE)  * F12) * (IF(H12 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K12))","v":0},null,{"$f":"MyTimestamp(E12)","v":""},""]
["Extensions","","Statutory Duties","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E13 = 0, 0, MAX(((VLOOKUP($B13, CA_NonFreeExt, 60, FALSE)  * F13) * (IF(H13 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K13))","v":0},null,{"$f":"MyTimestamp(E13)","v":""},""]
["Extensions","","Additional Premises","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E14 = 0, 0, MAX(((VLOOKUP($B14, CA_NonFreeExt, 60, FALSE)  * F14) * (IF(H14 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K14))","v":0},null,{"$f":"MyTimestamp(E14)","v":""},""]
["Extensions","","Acquisitions","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E15 = 0, 0, MAX(((VLOOKUP($B15, CA_NonFreeExt, 60, FALSE)  * F15) * (IF(H15 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K15))","v":0},null,{"$f":"MyTimestamp(E15)","v":""},""]
["Extensions","","Import Surcharges","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E16 = 0, 0, MAX(((VLOOKUP($B16, CA_NonFreeExt, 60, FALSE)  * F16) * (IF(H16 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K16))","v":0},null,{"$f":"MyTimestamp(E16)","v":""},""]
["Extensions","","Property in the course of Construction","Fire",null,3.9228E-4,false,false,false,false,0,true,{"$f":"IF(E17 = 0, 0, MAX(((VLOOKUP($B17, CA_NonFreeExt, 60, FALSE)  * F17) * (IF(H17 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K17))","v":0},null,{"$f":"MyTimestamp(E17)","v":""},{"$f":"IFERROR(VALUE(O17), \"\")","v":""}]
["Extensions","","Fire Protection System Update","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E18 = 0, 0, MAX(((VLOOKUP($B18, CA_NonFreeExt, 60, FALSE)  * F18) * (IF(H18 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K18))","v":0},null,{"$f":"MyTimestamp(E18)","v":""},""]
["Extensions",null,"Accumulation of Motor Vehicles/Static Risk","Fire",null,{"$f":"StaticRisk_Annual","v":8.1647999999999996E-4},false,false,false,false,{"$f":"StaticRisk_AnnualMin","v":500},true,{"$f":"IF(E19 = 0, 0, MAX(((E19  * F19) * (IF(H19 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K19))","v":0}]
["Extensions","","Goods in the open","Fire",null,{"$f":"$F$4","v":3.9228E-4},true,true,false,false,0,true,{"$f":"IF(E20 = 0, 0, MAX(((VLOOKUP($B20, CA_NonFreeExt, 60, FALSE)  * F20) * (IF(H20 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K20))","v":0},null,{"$f":"MyTimestamp(E20)","v":""},""]
["Extensions","","Fire Extinguishing","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E21 = 0, 0, MAX(((VLOOKUP($B21, CA_NonFreeExt, 60, FALSE)  * F21) * (IF(H21 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K21))","v":0},null,{"$f":"MyTimestamp(E21)","v":""},""]
["Extensions",null,"Imminent Danger (Protection of property prior a loss) ","Fire",null,3.9228E-4,true,true,false,false,0,false,{"$f":"IF(E22 = 0, 0, MAX(((E22  * F22) * (IF(H22 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K22))","v":0}]
["Extensions","Other Extensions"]
["Other Extension",{"$f":"IFERROR(RANK($P24, $P$7:$P$66, 1), \"\")","v":""},"Other","Fire",null,{"$f":"$F$4","v":3.9228E-4},true,true,false,false,0,true,{"$f":"IF(E24 = 0, 0, MAX(((VLOOKUP($B24, CA_NonFreeExt, 60, FALSE)  * F24) * (IF(H24 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K24))","v":0},null,{"$f":"MyTimestamp(E24)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E25 = 0, 0, MAX(((VLOOKUP($B25, CA_NonFreeExt, 60, FALSE)  * F25) * (IF(H25 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K25))","v":0},null,{"$f":"MyTimestamp(E25)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E26 = 0, 0, MAX(((VLOOKUP($B26, CA_NonFreeExt, 60, FALSE)  * F26) * (IF(H26 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K26))","v":0},null,{"$f":"MyTimestamp(E26)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E27 = 0, 0, MAX(((VLOOKUP($B27, CA_NonFreeExt, 60, FALSE)  * F27) * (IF(H27 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K27))","v":0},null,{"$f":"MyTimestamp(E27)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E28 = 0, 0, MAX(((VLOOKUP($B28, CA_NonFreeExt, 60, FALSE)  * F28) * (IF(H28 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K28))","v":0},null,{"$f":"MyTimestamp(E28)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E29 = 0, 0, MAX(((VLOOKUP($B29, CA_NonFreeExt, 60, FALSE)  * F29) * (IF(H29 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K29))","v":0},null,{"$f":"MyTimestamp(E29)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E30 = 0, 0, MAX(((VLOOKUP($B30, CA_NonFreeExt, 60, FALSE)  * F30) * (IF(H30 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K30))","v":0},null,{"$f":"MyTimestamp(E30)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E31 = 0, 0, MAX(((VLOOKUP($B31, CA_NonFreeExt, 60, FALSE)  * F31) * (IF(H31 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K31))","v":0},null,{"$f":"MyTimestamp(E31)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E32 = 0, 0, MAX(((VLOOKUP($B32, CA_NonFreeExt, 60, FALSE)  * F32) * (IF(H32 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K32))","v":0},null,{"$f":"MyTimestamp(E32)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E33 = 0, 0, MAX(((VLOOKUP($B33, CA_NonFreeExt, 60, FALSE)  * F33) * (IF(H33 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K33))","v":0},null,{"$f":"MyTimestamp(E33)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E34 = 0, 0, MAX(((VLOOKUP($B34, CA_NonFreeExt, 60, FALSE)  * F34) * (IF(H34 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K34))","v":0},null,{"$f":"MyTimestamp(E34)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E35 = 0, 0, MAX(((VLOOKUP($B35, CA_NonFreeExt, 60, FALSE)  * F35) * (IF(H35 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K35))","v":0},null,{"$f":"MyTimestamp(E35)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E36 = 0, 0, MAX(((VLOOKUP($B36, CA_NonFreeExt, 60, FALSE)  * F36) * (IF(H36 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K36))","v":0},null,{"$f":"MyTimestamp(E36)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E37 = 0, 0, MAX(((VLOOKUP($B37, CA_NonFreeExt, 60, FALSE)  * F37) * (IF(H37 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K37))","v":0},null,{"$f":"MyTimestamp(E37)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E38 = 0, 0, MAX(((VLOOKUP($B38, CA_NonFreeExt, 60, FALSE)  * F38) * (IF(H38 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K38))","v":0},null,{"$f":"MyTimestamp(E38)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E39 = 0, 0, MAX(((VLOOKUP($B39, CA_NonFreeExt, 60, FALSE)  * F39) * (IF(H39 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K39))","v":0},null,{"$f":"MyTimestamp(E39)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E40 = 0, 0, MAX(((VLOOKUP($B40, CA_NonFreeExt, 60, FALSE)  * F40) * (IF(H40 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K40))","v":0},null,{"$f":"MyTimestamp(E40)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E41 = 0, 0, MAX(((VLOOKUP($B41, CA_NonFreeExt, 60, FALSE)  * F41) * (IF(H41 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K41))","v":0},null,{"$f":"MyTimestamp(E41)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E42 = 0, 0, MAX(((VLOOKUP($B42, CA_NonFreeExt, 60, FALSE)  * F42) * (IF(H42 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K42))","v":0},null,{"$f":"MyTimestamp(E42)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E43 = 0, 0, MAX(((VLOOKUP($B43, CA_NonFreeExt, 60, FALSE)  * F43) * (IF(H43 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K43))","v":0},null,{"$f":"MyTimestamp(E43)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E44 = 0, 0, MAX(((VLOOKUP($B44, CA_NonFreeExt, 60, FALSE)  * F44) * (IF(H44 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K44))","v":0},null,{"$f":"MyTimestamp(E44)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E45 = 0, 0, MAX(((VLOOKUP($B45, CA_NonFreeExt, 60, FALSE)  * F45) * (IF(H45 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K45))","v":0},null,{"$f":"MyTimestamp(E45)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E46 = 0, 0, MAX(((VLOOKUP($B46, CA_NonFreeExt, 60, FALSE)  * F46) * (IF(H46 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K46))","v":0},null,{"$f":"MyTimestamp(E46)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E47 = 0, 0, MAX(((VLOOKUP($B47, CA_NonFreeExt, 60, FALSE)  * F47) * (IF(H47 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K47))","v":0},null,{"$f":"MyTimestamp(E47)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E48 = 0, 0, MAX(((VLOOKUP($B48, CA_NonFreeExt, 60, FALSE)  * F48) * (IF(H48 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K48))","v":0},null,{"$f":"MyTimestamp(E48)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E49 = 0, 0, MAX(((VLOOKUP($B49, CA_NonFreeExt, 60, FALSE)  * F49) * (IF(H49 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K49))","v":0},null,{"$f":"MyTimestamp(E49)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E50 = 0, 0, MAX(((VLOOKUP($B50, CA_NonFreeExt, 60, FALSE)  * F50) * (IF(H50 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K50))","v":0},null,{"$f":"MyTimestamp(E50)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E51 = 0, 0, MAX(((VLOOKUP($B51, CA_NonFreeExt, 60, FALSE)  * F51) * (IF(H51 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K51))","v":0},null,{"$f":"MyTimestamp(E51)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E52 = 0, 0, MAX(((VLOOKUP($B52, CA_NonFreeExt, 60, FALSE)  * F52) * (IF(H52 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K52))","v":0},null,{"$f":"MyTimestamp(E52)","v":""},""]
["Other Extension","","Other","Fire",null,3.9228E-4,true,true,false,false,0,true,{"$f":"IF(E53 = 0, 0, MAX(((VLOOKUP($B53, CA_NonFreeExt, 60, FALSE)  * F53) * (IF(H53 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K53))","v":0},null,{"$f":"MyTimestamp(E53)","v":""},""]
[null,"Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",{"$f":"IFERROR(RANK($P56, $P$7:$P$66, 1), \"\")","v":""},"First Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$H$59:$I$103, 2, FALSE))","v":3.9228E-4},false,true,false,false,0,true,{"$f":"IF(E56 = 0, 0, MAX(((VLOOKUP($B56, CA_NonFreeExt, 60, FALSE)  * F56) * (IF(H56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K56))","v":0},null,{"$f":"MyTimestamp(E56)","v":""},""]
["Escalation UL",{"$f":"IFERROR(RANK($P57, $P$7:$P$66, 1), \"\")","v":""},"Second Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$H$59:$I$103, 2, FALSE))","v":1.9614E-4},false,true,false,false,0,true,{"$f":"IF(E57 = 0, 0, MAX(((VLOOKUP($B57, CA_NonFreeExt, 60, FALSE)  * F57) * (IF(H57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K57))","v":0},null,{"$f":"MyTimestamp(E57)","v":""},""]
["Escalation UL",{"$f":"IFERROR(RANK($P58, $P$7:$P$66, 1), \"\")","v":""},"Third Year (90-100%)","Fire",null,{"$f":"IF(C58 = \"\", 0, VLOOKUP(C58, Escalation!$H$59:$I$103, 2, FALSE))","v":9.8070000000000001E-5},false,true,false,false,0,true,{"$f":"IF(E58 = 0, 0, MAX(((VLOOKUP($B58, CA_NonFreeExt, 60, FALSE)  * F58) * (IF(H58 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K58))","v":0},null,{"$f":"MyTimestamp(E58)","v":""},""]
["Escalation UL",{"$f":"IFERROR(RANK($P59, $P$7:$P$66, 1), \"\")","v":""},"Fourth Year (90-100%)","Fire",null,{"$f":"IF(C59 = \"\", 0, VLOOKUP(C59, Escalation!$H$59:$I$103, 2, FALSE))","v":7.8456000000000009E-5},false,true,false,false,0,true,{"$f":"IF(E59 = 0, 0, MAX(((VLOOKUP($B59, CA_NonFreeExt, 60, FALSE)  * F59) * (IF(H59 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K59))","v":0},null,{"$f":"MyTimestamp(E59)","v":""},""]
["Escalation UL",{"$f":"IFERROR(RANK($P60, $P$7:$P$66, 1), \"\")","v":""},"Fifth Year (90-100%)","Fire",null,{"$f":"IF(C60 = \"\", 0, VLOOKUP(C60, Escalation!$H$59:$I$103, 2, FALSE))","v":5.8841999999999997E-5},false,true,false,false,0,true,{"$f":"IF(E60 = 0, 0, MAX(((VLOOKUP($B60, CA_NonFreeExt, 60, FALSE)  * F60) * (IF(H60 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K60))","v":0},null,{"$f":"MyTimestamp(E60)","v":""},""]
["Escalation Not UL","Not Charge on U/L"]
["Escalation Not UL",{"$f":"IFERROR(RANK($P62, $P$7:$P$66, 1), \"\")","v":""},"First Year","Fire",null,{"$f":"$F$4","v":3.9228E-4},false,true,false,false,0,true,{"$f":"IF(E62 = 0, 0, MAX(((VLOOKUP($B62, CA_NonFreeExt, 60, FALSE)  * F62) * (IF(H62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K62))","v":0},null,{"$f":"MyTimestamp(E62)","v":""},""]
["Escalation Not UL",{"$f":"IFERROR(RANK($P63, $P$7:$P$66, 1), \"\")","v":""},"Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":1.9614E-4},false,true,false,false,0,true,{"$f":"IF(E63 = 0, 0, MAX(((VLOOKUP($B63, CA_NonFreeExt, 60, FALSE)  * F63) * (IF(H63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K63))","v":0},null,{"$f":"MyTimestamp(E63)","v":""},""]
["Escalation Not UL",{"$f":"IFERROR(RANK($P64, $P$7:$P$66, 1), \"\")","v":""},"Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":9.8070000000000001E-5},false,true,false,false,0,true,{"$f":"IF(E64 = 0, 0, MAX(((VLOOKUP($B64, CA_NonFreeExt, 60, FALSE)  * F64) * (IF(H64 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K64))","v":0},null,{"$f":"MyTimestamp(E64)","v":""},""]
["Escalation Not UL",{"$f":"IFERROR(RANK($P65, $P$7:$P$66, 1), \"\")","v":""},"Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":7.8456000000000009E-5},false,true,false,false,0,true,{"$f":"IF(E65 = 0, 0, MAX(((VLOOKUP($B65, CA_NonFreeExt, 60, FALSE)  * F65) * (IF(H65 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K65))","v":0},null,{"$f":"MyTimestamp(E65)","v":""},""]
["Escalation Not UL",{"$f":"IFERROR(RANK($P66, $P$7:$P$66, 1), \"\")","v":""},"Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":5.8841999999999997E-5},false,true,false,false,0,true,{"$f":"IF(E66 = 0, 0, MAX(((VLOOKUP($B66, CA_NonFreeExt, 60, FALSE)  * F66) * (IF(H66 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K66))","v":0},null,{"$f":"MyTimestamp(E66)","v":""},""]
[]
[null,"Business Interruption"]
[null,"Advance Specified Standing Charges"]
["Business Interruption","ASC","12 Months","Advance Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C70, Metadata!$P$2:$Q$5, 2, FALSE),0)","v":8.6399999999999997E-4},false,false,true,true,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E70 = 0, 0, MAX((E70 * F70) * (IF(H70 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J70 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K70))","v":0}]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C72, Metadata!$P$7:$Q$14, 2, FALSE),0)","v":8.6399999999999997E-4},true,true,false,false,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E72 = 0, 0, MAX((E72 * F72) * (IF(H72 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J72 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K72))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F72 * 1.5","v":1.2959999999999998E-3},true,true,false,false,0,false,{"$f":"IF(E73 = 0, 0, MAX((E73 * F73) * (IF(H73 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J73 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K73))","v":0}]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C75, Metadata!$P$16:$Q$23, 2, FALSE),0)","v":8.6399999999999997E-4},true,true,false,false,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E75 = 0, 0, MAX((E75 * F75) * (IF(H75 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J75 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K75))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F75 * 1.5","v":1.2959999999999998E-3},true,true,false,false,0,false,{"$f":"IF(E76 = 0, 0, MAX((E76 * F76) * (IF(H76 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J76 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K76))","v":0}]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C78, Metadata!$P$48:$Q$55, 2, FALSE),0)","v":8.6399999999999997E-4},true,true,false,false,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E78 = 0, 0, MAX((E78 * F78) * (IF(H78 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J78 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K78))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F78 * 1.5","v":1.2959999999999998E-3},true,true,false,false,0,false,{"$f":"IF(E79 = 0, 0, MAX((E79 * F79) * (IF(H79 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J79 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K79))","v":0}]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C81, Metadata!$P$25:$Q$32, 2, FALSE),0)","v":8.6399999999999997E-4},true,true,false,false,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E81 = 0, 0, MAX((E81 * F81) * (IF(H81 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J81 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K81))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F81 * 1.5","v":1.2959999999999998E-3},true,true,false,false,0,false,{"$f":"IF(E82 = 0, 0, MAX((E82 * F82) * (IF(H82 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J82 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K82))","v":0}]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C84, Metadata!$P$34:$Q$41, 2, FALSE),0)","v":8.6399999999999997E-4},true,true,false,false,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E84 = 0, 0, MAX((E84 * F84) * (IF(H84 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J84 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K84))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F84 * 1.5","v":1.2959999999999998E-3},true,true,false,false,0,false,{"$f":"IF(E85 = 0, 0, MAX((E85 * F85) * (IF(H85 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J85 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K85))","v":0}]
[]
[]
[null,"Motor"]
["Motor","M1","Cars (Primary use: Domestic/Private)","Motor",null,{"$f":"M1_Annual","v":26.23},false,false,false,false,{"$f":"M1_AnnualMin","v":26.23},false,{"$f":"IF(E89 = 0, 0, MAX((F89 * E89) * (IF(H89 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J89 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) ), K89 * E89))","v":0}]
["Motor","M2","Light Commercial Vehicles (3500kg GVM or less)","Motor",null,{"$f":"M2_Annual","v":7.0620999999999998E-4},false,false,false,false,{"$f":"M2_AnnualMin","v":45.39},false,{"$f":"IF(E90 = 0, 0, MAX((F90 * E90) * (IF(H90 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J90 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) ), K90))","v":0}]
["Motor","M3","Taxis","Motor",null,{"$f":"M3_Annual","v":3.5353000000000001E-4},false,false,false,false,{"$f":"M3_AnnualMin","v":45.39},false,{"$f":"IF(E91 = 0, 0, MAX((F91 * E91) * (IF(H91 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J91 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) ), K91))","v":0}]
["Motor","M4","Ferries & Traders","Motor",null,{"$f":"M4_Annual","v":8.6799999999999996E-5},false,false,false,false,{"$f":"M4_AnnualMin","v":100},false,{"$f":"IF(E92 = 0, 0, MAX((E92 * F92) * (IF(H92 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J92 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) ), K92))","v":0}]
["Motor","M5","Buses","Motor",null,{"$f":"M5_Annual","v":7.5143299999999996E-3},false,false,false,false,{"$f":"M5_AnnualMin","v":2000},false,{"$f":"IF(E93 = 0, 0, MAX((E93 * F93) * (IF(H93 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J93 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) ), K93))","v":0}]
["Motor","M6","Mobile Plant","Motor",null,{"$f":"M6_Annual","v":1.1325599999999999E-3},false,false,false,false,{"$f":"M6_AnnualMin","v":500},false,{"$f":"IF(E94 = 0, 0, MAX((E94 * F94) * (IF(H94 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J94 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) ), K94))","v":0}]
["Motor","M8","Heavy Commercial Vehicles (>3500kg GVM)","Motor",null,{"$f":"M8_Annual","v":3.9681600000000001E-3},false,false,false,false,{"$f":"M8_AnnualMin","v":54.47},false,{"$f":"IF(E95 = 0, 0, MAX((E95 * F95) * (IF(H95 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J95 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) * (1 - Voluntary_Deductible_M8) * (1 - Co_insurance_M8)), K95))","v":0}]
["Motor","A1","Agricultural Vehicles","Motor",null,{"$f":"A1_Annual","v":6.0000000000000002E-5},false,false,false,false,{"$f":"A1_AnnualMin","v":60},false,{"$f":"IF(E96 = 0, 0, MAX((E96 * F96) * (IF(H96 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J96 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) ), K96))","v":0}]
[]
[null,"Money"]
["Money","MON","Money","Money",null,{"$f":"Mon_Annual","v":1.1979E-2},false,true,false,false,{"$f":"Mon_AnnualMin","v":50},false,{"$f":"IF(E99 = 0, 0, MAX((E99 * F99) * (IF(H99 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J99 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K99))","v":0}]
[]
[null,"Goods In Transit & Marine Cargo"]
[null,"Without RSCC"]
[null,{"$f":"\"Marine \" & B102","v":"Marine Without RSCC"}]
["Goods In Transit","GIT","Marine Cargo & Goods in Transit","Goods In Transit",null,{"$f":"IF($B$102 = \"With RSCC\", VLOOKUP($C104, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C104, Metadata!$AA$4:$AC$16, 3, FALSE))","v":3.4239999999999997E-5},false,true,false,false,{"$f":"GITmarine_a_AnnualMinWith","v":500},false,{"$f":"IF(E104 = 0, 0, MAX((E104 * F104) * (IF(H104 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J104 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K104))","v":0}]
["Goods In Transit",{"$f":"IF($B$102 = \"With RSCC\", \"\", \"GIT\")","v":"GIT"},{"$f":"IF($B$102 = \"With RSCC\", \"N/A\", \"Storage at final w/house or depot\")","v":"Storage at final w/house or depot"},"Goods In Transit",null,{"$f":"_xlfn.IFNA(IF($B$102 = \"With RSCC\", VLOOKUP($C105, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C105, Metadata!$AA$4:$AC$16, 3, FALSE)), \"N/A\")","v":3.4243000000000001E-4},false,true,false,false,{"$f":"GITmarine_b_AnnualMinWithout","v":500},null,{"$f":"IFERROR(IF(E105 = 0, 0, MAX((E105 * F105) * (IF(H105 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J105 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K105)), 0)","v":0}]
["Goods In Transit","GIT","Estimated Gross Annual Turnover","Goods In Transit",null,{"$f":"IF($B$102 = \"With RSCC\", VLOOKUP($C106, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C106, Metadata!$AA$4:$AC$16, 3, FALSE))","v":2.8569999999999999E-5},false,true,false,false,{"$f":"GITmarine_c_AnnualMinWith","v":500},null,{"$f":"IF(E106 = 0, 0, MAX((E106 * F106) * (IF(H106 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J106 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K106))","v":0}]
["Goods In Transit",{"$f":"IF($B$102 = \"With RSCC\", \"\", \"GIT\")","v":"GIT"},{"$f":"IF($B$102 = \"With RSCC\", \"N/A\", \"Stock and Storage Limits\")","v":"Stock and Storage Limits"},"Goods In Transit",null,{"$f":"_xlfn.IFNA(IF($B$102 = \"With RSCC\", VLOOKUP($C107, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C107, Metadata!$AA$4:$AC$16, 3, FALSE)), \"N/A\")","v":3.4243000000000001E-4},false,true,false,false,{"$f":"GITmarine_d_AnnualMinWithout","v":500},null,{"$f":"IFERROR(IF(E107 = 0, 0, MAX((E107 * F107) * (IF(H107 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J107 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K107)), 0)","v":0}]
["Goods In Transit","GIT","Haulage Fees/Earnings","Goods In Transit",null,{"$f":"IF($B$102 = \"With RSCC\", VLOOKUP($C108, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C108, Metadata!$AA$4:$AC$16, 3, FALSE))","v":3.4243000000000001E-4},false,true,false,false,{"$f":"GITmarine_e_AnnualMinWith","v":500},null,{"$f":"IF(E108 = 0, 0, MAX((E108 * F108) * (IF(H108 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J108 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K108))","v":0}]
["Goods In Transit","GIT","Fixed and Non-adjustable Underlying Policy Premiums","Goods In Transit",null,{"$f":"IF($B$102 = \"With RSCC\", VLOOKUP($C109, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C109, Metadata!$AA$4:$AC$16, 3, FALSE))","v":2.9047679999999999E-2},false,true,false,false,{"$f":"GITmarine_f_AnnualMinWith","v":500},null,{"$f":"IF(E109 = 0, 0, MAX((E109 * F109) * (IF(H109 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J109 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K109))","v":0}]
["Goods In Transit",{"$f":"IF($B$102 = \"With RSCC\", \"\", \"GIT\")","v":"GIT"},{"$f":"IF($B$102 = \"With RSCC\", \"N/A\", \"Deliberate Storage\")","v":"Deliberate Storage"},"Goods In Transit",null,{"$f":"_xlfn.IFNA(IF($B$102 = \"With RSCC\", VLOOKUP($C110, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C110, Metadata!$AA$4:$AC$16, 3, FALSE)), \"N/A\")","v":3.4239999999999997E-5},false,true,false,false,{"$f":"GITmarine_g_AnnualMinWithout","v":500},null,{"$f":"IFERROR(IF(E110 = 0, 0, MAX((E110 * F110) * (IF(H110 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J110 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K110)), 0)","v":0}]
[null,"Without RSCC"]
[null,{"$f":"\"Hull \" & B111","v":"Hull Without RSCC"}]
["Goods In Transit","GIT","Pleasure Craft ","Goods In Transit",null,{"$f":"IF($B$111 = \"With RSCC\", VLOOKUP($C113, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C113, Metadata!$AA$4:$AC$16, 3, FALSE))","v":2.5741000000000002E-4},false,true,false,false,{"$f":"GIThull_a_AnnualMinWith","v":500},false,{"$f":"IF(E113 = 0, 0, MAX((E113 * F113) * (IF(H113 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J113 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K113))","v":0}]
["Goods In Transit","GIT","Commercial Vessels","Goods In Transit",null,{"$f":"IF($B$111 = \"With RSCC\", VLOOKUP($C114, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C114, Metadata!$AA$4:$AC$16, 3, FALSE))","v":3.4243000000000001E-4},false,true,false,false,{"$f":"GIThull_b_AnnualMinWith","v":500},null,{"$f":"IF(E114 = 0, 0, MAX((E114 * F114) * (IF(H114 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J114 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K114))","v":0}]
["Goods In Transit","GIT","Builders Risk ","Goods In Transit",null,{"$f":"IF($B$111 = \"With RSCC\", VLOOKUP($C115, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C115, Metadata!$AA$4:$AC$16, 3, FALSE))","v":2.9048000000000002E-4},false,true,false,false,{"$f":"GIThull_c_AnnualMinWith","v":500},null,{"$f":"IF(E115 = 0, 0, MAX((E115 * F115) * (IF(H115 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J115 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K115))","v":0}]
["Goods In Transit","GIT","Single Bouy Moorings","Goods In Transit",null,{"$f":"IF($B$111 = \"With RSCC\", VLOOKUP($C116, Metadata!$AA$4:$AC$16, 2, FALSE),  VLOOKUP($C116, Metadata!$AA$4:$AC$16, 3, FALSE))","v":3.4243000000000001E-4},false,true,false,false,{"$f":"GIThull_d_AnnualMinWith","v":500},null,{"$f":"IF(E116 = 0, 0, MAX((E116 * F116) * (IF(H116 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J116 = TRUE, 1 - 'Contract Works Discount'!$L$11, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K116))","v":0}]
[]
[null,"Contract Work / Construction Plant"]
[null,"Contract Works"]
["Contract Works","CW",{"$f":"Input!I16","v":"Open"},"Contract Works",null,{"$f":"CW_OnWorks_Annual","v":1.1326E-4},false,false,true,true,{"$f":"CW_OnWorks_AnnualMin","v":500},false,{"$f":"IF(E120 = 0, 0, MAX((E120 * F120) * (IF(H120 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J120 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K120))","v":0}]
[null,"Construction plant"]
["Contract Works","CW","On Fee Basis","Contract Works",null,{"$f":"CW_OnFees_Annual","v":3.8376E-3},false,false,false,false,{"$f":"CW_OnFees_AnnualMin","v":500},false,{"$f":"IF(E122 = 0, 0, MAX((E122 * F122) * (IF(H122 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J122 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K122))","v":0}]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"CW_OnValue_Annual","v":1.1325599999999999E-3},false,false,false,false,{"$f":"CW_OnValue_AnnualMin","v":500},false,{"$f":"IF(E123 = 0, 0, MAX((E123 * F123) * (IF(H123 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J123 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K123))","v":0}]
[null,"Mobile plant"]
["Contract Works","CW","On Value Basis","Contract Works",null,{"$f":"$F$123","v":1.1325599999999999E-3},false,false,false,false,{"$f":"CW_OnValue_AnnualMin","v":500},false,{"$f":"IF(E125 = 0, 0, MAX((E125 * F125) * (IF(H125 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J125 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K125))","v":0}]

{"sheet":"Fire (Office) - Monthly","index":9,"n_rows":84,"n_cols":16,"rows_kept":84,"cut":false,"hidden":false,"merged":[[0,14,0,15]]}
["Commercial (Office) - Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Minimum Premium","Has Fire Extension Discount","Premium"]
[null,"Fire"]
["Commercial Fire","F2(O)","Commercial Fire (Office)","Fire",null,{"$f":"F2O_Monthly","v":2.8189999999999999E-5},true,true,false,false,{"$f":"F2O_MonthlyMin","v":50},null,{"$f":"IF(E4 = 0, 0, MAX(((E4  * F4) * (IF(H4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible) * (1 - Co_insurance), K4))","v":0}]
["Extension","Sasria Extensions"]
["Extension",{"$f":"IFERROR(RANK($P6, $P$6:$P$65, 1), \"\")","v":""},"Rent","Fire",null,{"$f":"$F$4","v":2.8189999999999999E-5},true,true,false,false,0,true,{"$f":"IF(E6 = 0, 0, MAX(((VLOOKUP($B6, OM_NonFreeExt, 60, FALSE)  * F6) * (IF(H6 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K6))","v":0},null,{"$f":"MyTimestamp(E6)","v":""},{"$f":"IFERROR(VALUE(O6), \"\")","v":""}]
["Extension",{"$f":"IFERROR(RANK($P7, $P$6:$P$65, 1), \"\")","v":""},"Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":2.8189999999999999E-5},true,true,false,false,0,true,{"$f":"IF(E7 = 0, 0, MAX(((VLOOKUP($B7, OM_NonFreeExt, 60, FALSE)  * F7) * (IF(H7 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K7))","v":0},null,{"$f":"MyTimestamp(E7)","v":""},{"$f":"IFERROR(VALUE(O7), \"\")","v":""}]
["Extension","","Capital Additions","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E8 = 0, 0, MAX(((VLOOKUP($B8, OM_NonFreeExt, 60, FALSE)  * F8) * (IF(H8 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K8))","v":0},null,{"$f":"MyTimestamp(E8)","v":""},""]
["Extension","","Professional fees","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E9 = 0, 0, MAX(((VLOOKUP($B9, OM_NonFreeExt, 60, FALSE)  * F9) * (IF(H9 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K9))","v":0},null,{"$f":"MyTimestamp(E9)","v":""},""]
["Extension","","Clearance costs","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E10 = 0, 0, MAX(((VLOOKUP($B10, OM_NonFreeExt, 60, FALSE)  * F10) * (IF(H10 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K10))","v":0},null,{"$f":"MyTimestamp(E10)","v":""},""]
["Extension","","Security Costs (During and after a loss)","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E11 = 0, 0, MAX(((VLOOKUP($B11, OM_NonFreeExt, 60, FALSE)  * F11) * (IF(H11 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K11))","v":0},null,{"$f":"MyTimestamp(E11)","v":""},""]
["Extension","","Statutory Duties","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E12 = 0, 0, MAX(((VLOOKUP($B12, OM_NonFreeExt, 60, FALSE)  * F12) * (IF(H12 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K12))","v":0},null,{"$f":"MyTimestamp(E12)","v":""},""]
["Extension","","Additional Premises","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E13 = 0, 0, MAX(((VLOOKUP($B13, OM_NonFreeExt, 60, FALSE)  * F13) * (IF(H13 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K13))","v":0},null,{"$f":"MyTimestamp(E13)","v":""},""]
["Extension","","Acquisitions","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E14 = 0, 0, MAX(((VLOOKUP($B14, OM_NonFreeExt, 60, FALSE)  * F14) * (IF(H14 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K14))","v":0},null,{"$f":"MyTimestamp(E14)","v":""},""]
["Extension","","Import Surcharges","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E15 = 0, 0, MAX(((VLOOKUP($B15, OM_NonFreeExt, 60, FALSE)  * F15) * (IF(H15 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K15))","v":0},null,{"$f":"MyTimestamp(E15)","v":""},""]
["Extension","","Property in the course of Construction","Fire",null,2.8189999999999999E-5,false,false,false,false,0,true,{"$f":"IF(E16 = 0, 0, MAX(((VLOOKUP($B16, OM_NonFreeExt, 60, FALSE)  * F16) * (IF(H16 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K16))","v":0},null,{"$f":"MyTimestamp(E16)","v":""},{"$f":"IFERROR(VALUE(O16), \"\")","v":""}]
["Extension","","Fire Protection System Update","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E17 = 0, 0, MAX(((VLOOKUP($B17, OM_NonFreeExt, 60, FALSE)  * F17) * (IF(H17 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K17))","v":0},null,{"$f":"MyTimestamp(E17)","v":""},""]
["Extension","","Accumulation of Motor Vehicles/Static Risk","Fire",null,{"$f":"StaticRisk_Monthly","v":8.1650000000000006E-5},false,false,false,false,{"$f":"StaticRisk_MonthlyMin","v":50},true,{"$f":"IF(E18 = 0, 0, MAX(((E18  * F18) * (IF(H18 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K18))","v":0}]
["Extension","","Goods in the open","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E19 = 0, 0, MAX(((VLOOKUP($B19, OM_NonFreeExt, 60, FALSE)  * F19) * (IF(H19 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K19))","v":0},null,{"$f":"MyTimestamp(E19)","v":""},""]
["Extension","","Fire Extinguishing","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E20 = 0, 0, MAX(((VLOOKUP($B20, OM_NonFreeExt, 60, FALSE)  * F20) * (IF(H20 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K20))","v":0},null,{"$f":"MyTimestamp(E20)","v":""},""]
["Extension","","Imminent Danger (Protection of property prior a loss) ","Fire",null,2.8189999999999999E-5,true,true,false,false,0,false,{"$f":"IF(E21 = 0, 0, MAX(((E21  * F21) * (IF(H21 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K21))","v":0}]
["Other Extension","Other Extensions"]
["Other Extension",{"$f":"IFERROR(RANK($P23, $P$6:$P$65, 1), \"\")","v":""},"Other","Fire",null,{"$f":"$F$4","v":2.8189999999999999E-5},true,true,false,false,0,true,{"$f":"IF(E23 = 0, 0, MAX(((VLOOKUP($B23, OM_NonFreeExt, 60, FALSE)  * F23) * (IF(H23 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K23))","v":0},null,{"$f":"MyTimestamp(E23)","v":""},{"$f":"IFERROR(VALUE(O23), \"\")","v":""}]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E24 = 0, 0, MAX(((VLOOKUP($B24, OM_NonFreeExt, 60, FALSE)  * F24) * (IF(H24 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K24))","v":0},null,{"$f":"MyTimestamp(E24)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E25 = 0, 0, MAX(((VLOOKUP($B25, OM_NonFreeExt, 60, FALSE)  * F25) * (IF(H25 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K25))","v":0},null,{"$f":"MyTimestamp(E25)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E26 = 0, 0, MAX(((VLOOKUP($B26, OM_NonFreeExt, 60, FALSE)  * F26) * (IF(H26 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K26))","v":0},null,{"$f":"MyTimestamp(E26)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E27 = 0, 0, MAX(((VLOOKUP($B27, OM_NonFreeExt, 60, FALSE)  * F27) * (IF(H27 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K27))","v":0},null,{"$f":"MyTimestamp(E27)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E28 = 0, 0, MAX(((VLOOKUP($B28, OM_NonFreeExt, 60, FALSE)  * F28) * (IF(H28 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K28))","v":0},null,{"$f":"MyTimestamp(E28)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E29 = 0, 0, MAX(((VLOOKUP($B29, OM_NonFreeExt, 60, FALSE)  * F29) * (IF(H29 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K29))","v":0},null,{"$f":"MyTimestamp(E29)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E30 = 0, 0, MAX(((VLOOKUP($B30, OM_NonFreeExt, 60, FALSE)  * F30) * (IF(H30 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K30))","v":0},null,{"$f":"MyTimestamp(E30)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E31 = 0, 0, MAX(((VLOOKUP($B31, OM_NonFreeExt, 60, FALSE)  * F31) * (IF(H31 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K31))","v":0},null,{"$f":"MyTimestamp(E31)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E32 = 0, 0, MAX(((VLOOKUP($B32, OM_NonFreeExt, 60, FALSE)  * F32) * (IF(H32 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K32))","v":0},null,{"$f":"MyTimestamp(E32)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E33 = 0, 0, MAX(((VLOOKUP($B33, OM_NonFreeExt, 60, FALSE)  * F33) * (IF(H33 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K33))","v":0},null,{"$f":"MyTimestamp(E33)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E34 = 0, 0, MAX(((VLOOKUP($B34, OM_NonFreeExt, 60, FALSE)  * F34) * (IF(H34 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K34))","v":0},null,{"$f":"MyTimestamp(E34)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E35 = 0, 0, MAX(((VLOOKUP($B35, OM_NonFreeExt, 60, FALSE)  * F35) * (IF(H35 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K35))","v":0},null,{"$f":"MyTimestamp(E35)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E36 = 0, 0, MAX(((VLOOKUP($B36, OM_NonFreeExt, 60, FALSE)  * F36) * (IF(H36 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K36))","v":0},null,{"$f":"MyTimestamp(E36)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E37 = 0, 0, MAX(((VLOOKUP($B37, OM_NonFreeExt, 60, FALSE)  * F37) * (IF(H37 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K37))","v":0},null,{"$f":"MyTimestamp(E37)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E38 = 0, 0, MAX(((VLOOKUP($B38, OM_NonFreeExt, 60, FALSE)  * F38) * (IF(H38 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K38))","v":0},null,{"$f":"MyTimestamp(E38)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E39 = 0, 0, MAX(((VLOOKUP($B39, OM_NonFreeExt, 60, FALSE)  * F39) * (IF(H39 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K39))","v":0},null,{"$f":"MyTimestamp(E39)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E40 = 0, 0, MAX(((VLOOKUP($B40, OM_NonFreeExt, 60, FALSE)  * F40) * (IF(H40 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K40))","v":0},null,{"$f":"MyTimestamp(E40)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E41 = 0, 0, MAX(((VLOOKUP($B41, OM_NonFreeExt, 60, FALSE)  * F41) * (IF(H41 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K41))","v":0},null,{"$f":"MyTimestamp(E41)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E42 = 0, 0, MAX(((VLOOKUP($B42, OM_NonFreeExt, 60, FALSE)  * F42) * (IF(H42 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K42))","v":0},null,{"$f":"MyTimestamp(E42)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E43 = 0, 0, MAX(((VLOOKUP($B43, OM_NonFreeExt, 60, FALSE)  * F43) * (IF(H43 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K43))","v":0},null,{"$f":"MyTimestamp(E43)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E44 = 0, 0, MAX(((VLOOKUP($B44, OM_NonFreeExt, 60, FALSE)  * F44) * (IF(H44 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K44))","v":0},null,{"$f":"MyTimestamp(E44)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E45 = 0, 0, MAX(((VLOOKUP($B45, OM_NonFreeExt, 60, FALSE)  * F45) * (IF(H45 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K45))","v":0},null,{"$f":"MyTimestamp(E45)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E46 = 0, 0, MAX(((VLOOKUP($B46, OM_NonFreeExt, 60, FALSE)  * F46) * (IF(H46 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K46))","v":0},null,{"$f":"MyTimestamp(E46)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E47 = 0, 0, MAX(((VLOOKUP($B47, OM_NonFreeExt, 60, FALSE)  * F47) * (IF(H47 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K47))","v":0},null,{"$f":"MyTimestamp(E47)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E48 = 0, 0, MAX(((VLOOKUP($B48, OM_NonFreeExt, 60, FALSE)  * F48) * (IF(H48 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K48))","v":0},null,{"$f":"MyTimestamp(E48)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E49 = 0, 0, MAX(((VLOOKUP($B49, OM_NonFreeExt, 60, FALSE)  * F49) * (IF(H49 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K49))","v":0},null,{"$f":"MyTimestamp(E49)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E50 = 0, 0, MAX(((VLOOKUP($B50, OM_NonFreeExt, 60, FALSE)  * F50) * (IF(H50 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K50))","v":0},null,{"$f":"MyTimestamp(E50)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E51 = 0, 0, MAX(((VLOOKUP($B51, OM_NonFreeExt, 60, FALSE)  * F51) * (IF(H51 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K51))","v":0},null,{"$f":"MyTimestamp(E51)","v":""},""]
["Other Extension","","Other","Fire",null,2.8189999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E52 = 0, 0, MAX(((VLOOKUP($B52, OM_NonFreeExt, 60, FALSE)  * F52) * (IF(H52 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K52))","v":0},null,{"$f":"MyTimestamp(E52)","v":""},""]
[null,"Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",{"$f":"IFERROR(RANK($P55, $P$6:$P$65, 1), \"\")","v":""},"First Year (90-100%)","Fire",null,{"$f":"IF(C55 = \"\", 0, VLOOKUP(C55, Escalation!$C$111:$D$155, 2, FALSE))","v":2.8189999999999999E-5},false,true,false,false,0,null,{"$f":"IF(E55 = 0, 0, MAX(((VLOOKUP($B55, OM_NonFreeExt, 60, FALSE)  * F55) * (IF(H55 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K55))","v":0},null,{"$f":"MyTimestamp(E55)","v":""},{"$f":"IFERROR(VALUE(O55), \"\")","v":""}]
["Escalation UL","","Second Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$C$111:$D$155, 2, FALSE))","v":1.4095E-5},false,true,false,false,0,null,{"$f":"IF(E56 = 0, 0, MAX(((VLOOKUP($B56, OM_NonFreeExt, 60, FALSE)  * F56) * (IF(H56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K56))","v":0},null,{"$f":"MyTimestamp(E56)","v":""},""]
["Escalation UL","","Third Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$C$111:$D$155, 2, FALSE))","v":7.0474999999999999E-6},false,true,false,false,0,null,{"$f":"IF(E57 = 0, 0, MAX(((VLOOKUP($B57, OM_NonFreeExt, 60, FALSE)  * F57) * (IF(H57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K57))","v":0},null,{"$f":"MyTimestamp(E57)","v":""},""]
["Escalation UL","","Fourth Year (90-100%)","Fire",null,{"$f":"IF(C58 = \"\", 0, VLOOKUP(C58, Escalation!$C$111:$D$155, 2, FALSE))","v":5.6380000000000001E-6},false,true,false,false,0,null,{"$f":"IF(E58 = 0, 0, MAX(((VLOOKUP($B58, OM_NonFreeExt, 60, FALSE)  * F58) * (IF(H58 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K58))","v":0},null,{"$f":"MyTimestamp(E58)","v":""},""]
["Escalation UL","","Fifth Year (90-100%)","Fire",null,{"$f":"IF(C59 = \"\", 0, VLOOKUP(C59, Escalation!$C$111:$D$155, 2, FALSE))","v":4.2284999999999994E-6},false,true,false,false,0,null,{"$f":"IF(E59 = 0, 0, MAX(((VLOOKUP($B59, OM_NonFreeExt, 60, FALSE)  * F59) * (IF(H59 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K59))","v":0},null,{"$f":"MyTimestamp(E59)","v":""},""]
["Escalation Not UL","Not Charge on U/L"]
["Escalation Not UL",{"$f":"IFERROR(RANK($P61, $P$6:$P$65, 1), \"\")","v":""},"First Year","Fire",null,{"$f":"$F$4","v":2.8189999999999999E-5},false,true,false,false,0,null,{"$f":"IF(E61 = 0, 0, MAX(((VLOOKUP($B61, OM_NonFreeExt, 60, FALSE)  * F61) * (IF(H61 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K61))","v":0},null,{"$f":"MyTimestamp(E61)","v":""},{"$f":"IFERROR(VALUE(O61), \"\")","v":""}]
["Escalation Not UL","","Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":1.4095E-5},false,true,false,false,0,null,{"$f":"IF(E62 = 0, 0, MAX(((VLOOKUP($B62, OM_NonFreeExt, 60, FALSE)  * F62) * (IF(H62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K62))","v":0},null,{"$f":"MyTimestamp(E62)","v":""},""]
["Escalation Not UL","","Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":7.0474999999999999E-6},false,true,false,false,0,null,{"$f":"IF(E63 = 0, 0, MAX(((VLOOKUP($B63, OM_NonFreeExt, 60, FALSE)  * F63) * (IF(H63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K63))","v":0},null,{"$f":"MyTimestamp(E63)","v":""},""]
["Escalation Not UL","","Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":5.6380000000000001E-6},false,true,false,false,0,null,{"$f":"IF(E64 = 0, 0, MAX(((VLOOKUP($B64, OM_NonFreeExt, 60, FALSE)  * F64) * (IF(H64 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K64))","v":0},null,{"$f":"MyTimestamp(E64)","v":""},""]
["Escalation Not UL",{"$f":"IFERROR(RANK($P65, $P$6:$P$65, 1), \"\")","v":""},"Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":4.2284999999999994E-6},false,true,false,false,0,null,{"$f":"IF(E65 = 0, 0, MAX(((VLOOKUP($B65, OM_NonFreeExt, 60, FALSE)  * F65) * (IF(H65 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K65))","v":0},null,{"$f":"MyTimestamp(E65)","v":""},""]
[]
[null,"Business Interruption"]
[null,"Advance Specified Standing Charges"]
["Business Interruption","ASC","12 Months","Advance Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C69, Metadata!$L$2:$M$5, 2, FALSE),0)","v":8.6399999999999999E-5},false,false,true,true,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E69 = 0, 0, MAX((E69 * F69) * (IF(H69 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J69 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K69))","v":0}]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C71, Metadata!$L$7:$M$14, 2, FALSE),0)","v":8.6399999999999999E-5},true,true,false,false,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E71 = 0, 0, MAX((E71 * F71) * (IF(H71 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J71 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K71))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F71 * 1.5","v":1.2960000000000001E-4},true,true,false,false,0,false,{"$f":"IF(E72 = 0, 0, MAX((E72 * F72) * (IF(H72 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J72 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K72))","v":0}]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C74, Metadata!L16:M23, 2, FALSE),0)","v":8.6399999999999999E-5},true,true,false,false,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E74 = 0, 0, MAX((E74 * F74) * (IF(H74 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J74 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K74))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F74 * 1.5","v":1.2960000000000001E-4},true,true,false,false,0,false,{"$f":"IF(E75 = 0, 0, MAX((E75 * F75) * (IF(H75 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J75 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K75))","v":0}]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C77, Metadata!$L$48:$M$55, 2, FALSE),0)","v":8.6399999999999999E-5},true,true,false,false,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E77 = 0, 0, MAX((E77 * F77) * (IF(H77 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J77 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K77))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F77 * 1.5","v":1.2960000000000001E-4},true,true,false,false,0,false,{"$f":"IF(E78 = 0, 0, MAX((E78 * F78) * (IF(H78 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J78 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K78))","v":0}]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C80, Metadata!$L$25:$M$32, 2, FALSE),0)","v":8.6399999999999999E-5},true,true,false,false,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E80 = 0, 0, MAX((E80 * F80) * (IF(H80 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J80 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K80))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F80 * 1.5","v":1.2960000000000001E-4},true,true,false,false,0,false,{"$f":"IF(E81 = 0, 0, MAX((E81 * F81) * (IF(H81 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J81 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K81))","v":0}]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C83, Metadata!$L$34:$M$41, 2, FALSE),0)","v":8.6399999999999999E-5},true,true,false,false,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E83 = 0, 0, MAX((E83 * F83) * (IF(H83 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J83 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K83))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F83 * 1.5","v":1.2960000000000001E-4},true,true,false,false,0,false,{"$f":"IF(E84 = 0, 0, MAX((E84 * F84) * (IF(H84 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J84 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K84))","v":0}]

{"sheet":"Fire (Office) - Annual","index":10,"n_rows":84,"n_cols":16,"rows_kept":84,"cut":false,"hidden":false,"merged":[[0,14,0,15]]}
["Commercial (Office) - Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Minimum Premium","Has Fire Extension Discount","Premium"]
[null,"Fire"]
["Commercial Fire","F2(O)","Commercial Fire (Office)","Fire",null,{"$f":"F2O_Annual","v":2.8187999999999998E-4},true,true,false,false,{"$f":"F2O_AnnualMin","v":500},null,{"$f":"IF(E4 = 0, 0, MAX(((E4  * F4) * (IF(H4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible) * (1 - Co_insurance), K4))","v":0}]
["Extensions","Sasria Extensions"]
["Extensions",{"$f":"IFERROR(RANK($P6, $P$6:$P$65, 1), \"\")","v":""},"Rent","Fire",null,{"$f":"$F$4","v":2.8187999999999998E-4},true,true,false,false,0,true,{"$f":"IF(E6 = 0, 0, MAX(((VLOOKUP($B6, OA_NonFreeExt, 60, FALSE)  * F6) * (IF(H6 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K6))","v":0},null,{"$f":"MyTimestamp(E6)","v":""},{"$f":"IFERROR(VALUE(O6), \"\")","v":""}]
["Extensions",{"$f":"IFERROR(RANK($P7, $P$6:$P$65, 1), \"\")","v":""},"Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":2.8187999999999998E-4},true,true,false,false,0,true,{"$f":"IF(E7 = 0, 0, MAX(((VLOOKUP($B7, OA_NonFreeExt, 60, FALSE)  * F7) * (IF(H7 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K7))","v":0},null,{"$f":"MyTimestamp(E7)","v":""},{"$f":"IFERROR(VALUE(O7), \"\")","v":""}]
["Extensions","","Capital Additions","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E8 = 0, 0, MAX(((VLOOKUP($B8, OA_NonFreeExt, 60, FALSE)  * F8) * (IF(H8 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K8))","v":0},null,{"$f":"MyTimestamp(E8)","v":""},""]
["Extensions","","Professional fees","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E9 = 0, 0, MAX(((VLOOKUP($B9, OA_NonFreeExt, 60, FALSE)  * F9) * (IF(H9 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K9))","v":0},null,{"$f":"MyTimestamp(E9)","v":""},""]
["Extensions","","Clearance costs","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E10 = 0, 0, MAX(((VLOOKUP($B10, OA_NonFreeExt, 60, FALSE)  * F10) * (IF(H10 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K10))","v":0},null,{"$f":"MyTimestamp(E10)","v":""},""]
["Extensions","","Security Costs (During and after a loss)","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E11 = 0, 0, MAX(((VLOOKUP($B11, OA_NonFreeExt, 60, FALSE)  * F11) * (IF(H11 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K11))","v":0},null,{"$f":"MyTimestamp(E11)","v":""},""]
["Extensions","","Statutory Duties","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E12 = 0, 0, MAX(((VLOOKUP($B12, OA_NonFreeExt, 60, FALSE)  * F12) * (IF(H12 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K12))","v":0},null,{"$f":"MyTimestamp(E12)","v":""},""]
["Extensions","","Additional Premises","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E13 = 0, 0, MAX(((VLOOKUP($B13, OA_NonFreeExt, 60, FALSE)  * F13) * (IF(H13 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K13))","v":0},null,{"$f":"MyTimestamp(E13)","v":""},""]
["Extensions","","Acquisitions","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E14 = 0, 0, MAX(((VLOOKUP($B14, OA_NonFreeExt, 60, FALSE)  * F14) * (IF(H14 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K14))","v":0},null,{"$f":"MyTimestamp(E14)","v":""},""]
["Extensions","","Import Surcharges","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E15 = 0, 0, MAX(((VLOOKUP($B15, OA_NonFreeExt, 60, FALSE)  * F15) * (IF(H15 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K15))","v":0},null,{"$f":"MyTimestamp(E15)","v":""},""]
["Extensions","","Property in the course of Construction","Fire",null,2.8187999999999998E-4,false,false,false,false,0,true,{"$f":"IF(E16 = 0, 0, MAX(((VLOOKUP($B16, OA_NonFreeExt, 60, FALSE)  * F16) * (IF(H16 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K16))","v":0},null,{"$f":"MyTimestamp(E16)","v":""},{"$f":"IFERROR(VALUE(O16), \"\")","v":""}]
["Extensions","","Fire Protection System Update","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E17 = 0, 0, MAX(((VLOOKUP($B17, OA_NonFreeExt, 60, FALSE)  * F17) * (IF(H17 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K17))","v":0},null,{"$f":"MyTimestamp(E17)","v":""},""]
["Extensions","","Accumulation of Motor Vehicles/Static Risk","Fire",null,{"$f":"StaticRisk_Annual","v":8.1647999999999996E-4},false,false,false,false,{"$f":"StaticRisk_AnnualMin","v":500},true,{"$f":"IF(E18 = 0, 0, MAX(((E18  * F18) * (IF(H18 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K18))","v":0}]
["Extensions","","Goods in the open","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E19 = 0, 0, MAX(((VLOOKUP($B19, OA_NonFreeExt, 60, FALSE)  * F19) * (IF(H19 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K19))","v":0},null,{"$f":"MyTimestamp(E19)","v":""},""]
["Extensions","","Fire Extinguishing","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E20 = 0, 0, MAX(((VLOOKUP($B20, OA_NonFreeExt, 60, FALSE)  * F20) * (IF(H20 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K20))","v":0},null,{"$f":"MyTimestamp(E20)","v":""},""]
["Extensions","","Imminent Danger (Protection of property prior a loss) ","Fire",null,2.8187999999999998E-4,true,true,false,false,0,false,{"$f":"IF(E21 = 0, 0, MAX(((E21  * F21) * (IF(H21 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K21))","v":0}]
["Extensions","Other Extensions"]
["Other Extension",{"$f":"IFERROR(RANK($P23, $P$6:$P$65, 1), \"\")","v":""},"Other","Fire",null,{"$f":"$F$4","v":2.8187999999999998E-4},true,true,false,false,0,true,{"$f":"IF(E23 = 0, 0, MAX(((VLOOKUP($B23, OA_NonFreeExt, 60, FALSE)  * F23) * (IF(H23 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K23))","v":0},null,{"$f":"MyTimestamp(E23)","v":""},{"$f":"IFERROR(VALUE(O23), \"\")","v":""}]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E24 = 0, 0, MAX(((VLOOKUP($B24, OA_NonFreeExt, 60, FALSE)  * F24) * (IF(H24 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K24))","v":0},null,{"$f":"MyTimestamp(E24)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E25 = 0, 0, MAX(((VLOOKUP($B25, OA_NonFreeExt, 60, FALSE)  * F25) * (IF(H25 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K25))","v":0},null,{"$f":"MyTimestamp(E25)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E26 = 0, 0, MAX(((VLOOKUP($B26, OA_NonFreeExt, 60, FALSE)  * F26) * (IF(H26 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K26))","v":0},null,{"$f":"MyTimestamp(E26)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E27 = 0, 0, MAX(((VLOOKUP($B27, OA_NonFreeExt, 60, FALSE)  * F27) * (IF(H27 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K27))","v":0},null,{"$f":"MyTimestamp(E27)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E28 = 0, 0, MAX(((VLOOKUP($B28, OA_NonFreeExt, 60, FALSE)  * F28) * (IF(H28 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K28))","v":0},null,{"$f":"MyTimestamp(E28)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E29 = 0, 0, MAX(((VLOOKUP($B29, OA_NonFreeExt, 60, FALSE)  * F29) * (IF(H29 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K29))","v":0},null,{"$f":"MyTimestamp(E29)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E30 = 0, 0, MAX(((VLOOKUP($B30, OA_NonFreeExt, 60, FALSE)  * F30) * (IF(H30 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K30))","v":0},null,{"$f":"MyTimestamp(E30)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E31 = 0, 0, MAX(((VLOOKUP($B31, OA_NonFreeExt, 60, FALSE)  * F31) * (IF(H31 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K31))","v":0},null,{"$f":"MyTimestamp(E31)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E32 = 0, 0, MAX(((VLOOKUP($B32, OA_NonFreeExt, 60, FALSE)  * F32) * (IF(H32 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K32))","v":0},null,{"$f":"MyTimestamp(E32)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E33 = 0, 0, MAX(((VLOOKUP($B33, OA_NonFreeExt, 60, FALSE)  * F33) * (IF(H33 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K33))","v":0},null,{"$f":"MyTimestamp(E33)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E34 = 0, 0, MAX(((VLOOKUP($B34, OA_NonFreeExt, 60, FALSE)  * F34) * (IF(H34 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K34))","v":0},null,{"$f":"MyTimestamp(E34)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E35 = 0, 0, MAX(((VLOOKUP($B35, OA_NonFreeExt, 60, FALSE)  * F35) * (IF(H35 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K35))","v":0},null,{"$f":"MyTimestamp(E35)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E36 = 0, 0, MAX(((VLOOKUP($B36, OA_NonFreeExt, 60, FALSE)  * F36) * (IF(H36 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K36))","v":0},null,{"$f":"MyTimestamp(E36)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E37 = 0, 0, MAX(((VLOOKUP($B37, OA_NonFreeExt, 60, FALSE)  * F37) * (IF(H37 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K37))","v":0},null,{"$f":"MyTimestamp(E37)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E38 = 0, 0, MAX(((VLOOKUP($B38, OA_NonFreeExt, 60, FALSE)  * F38) * (IF(H38 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K38))","v":0},null,{"$f":"MyTimestamp(E38)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E39 = 0, 0, MAX(((VLOOKUP($B39, OA_NonFreeExt, 60, FALSE)  * F39) * (IF(H39 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K39))","v":0},null,{"$f":"MyTimestamp(E39)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E40 = 0, 0, MAX(((VLOOKUP($B40, OA_NonFreeExt, 60, FALSE)  * F40) * (IF(H40 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K40))","v":0},null,{"$f":"MyTimestamp(E40)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E41 = 0, 0, MAX(((VLOOKUP($B41, OA_NonFreeExt, 60, FALSE)  * F41) * (IF(H41 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K41))","v":0},null,{"$f":"MyTimestamp(E41)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E42 = 0, 0, MAX(((VLOOKUP($B42, OA_NonFreeExt, 60, FALSE)  * F42) * (IF(H42 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K42))","v":0},null,{"$f":"MyTimestamp(E42)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E43 = 0, 0, MAX(((VLOOKUP($B43, OA_NonFreeExt, 60, FALSE)  * F43) * (IF(H43 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K43))","v":0},null,{"$f":"MyTimestamp(E43)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E44 = 0, 0, MAX(((VLOOKUP($B44, OA_NonFreeExt, 60, FALSE)  * F44) * (IF(H44 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K44))","v":0},null,{"$f":"MyTimestamp(E44)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E45 = 0, 0, MAX(((VLOOKUP($B45, OA_NonFreeExt, 60, FALSE)  * F45) * (IF(H45 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K45))","v":0},null,{"$f":"MyTimestamp(E45)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E46 = 0, 0, MAX(((VLOOKUP($B46, OA_NonFreeExt, 60, FALSE)  * F46) * (IF(H46 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K46))","v":0},null,{"$f":"MyTimestamp(E46)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E47 = 0, 0, MAX(((VLOOKUP($B47, OA_NonFreeExt, 60, FALSE)  * F47) * (IF(H47 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K47))","v":0},null,{"$f":"MyTimestamp(E47)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E48 = 0, 0, MAX(((VLOOKUP($B48, OA_NonFreeExt, 60, FALSE)  * F48) * (IF(H48 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K48))","v":0},null,{"$f":"MyTimestamp(E48)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E49 = 0, 0, MAX(((VLOOKUP($B49, OA_NonFreeExt, 60, FALSE)  * F49) * (IF(H49 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K49))","v":0},null,{"$f":"MyTimestamp(E49)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E50 = 0, 0, MAX(((VLOOKUP($B50, OA_NonFreeExt, 60, FALSE)  * F50) * (IF(H50 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K50))","v":0},null,{"$f":"MyTimestamp(E50)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E51 = 0, 0, MAX(((VLOOKUP($B51, OA_NonFreeExt, 60, FALSE)  * F51) * (IF(H51 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K51))","v":0},null,{"$f":"MyTimestamp(E51)","v":""},""]
["Other Extension","","Other","Fire",null,2.8187999999999998E-4,true,true,false,false,0,true,{"$f":"IF(E52 = 0, 0, MAX(((VLOOKUP($B52, OA_NonFreeExt, 60, FALSE)  * F52) * (IF(H52 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K52))","v":0},null,{"$f":"MyTimestamp(E52)","v":""},""]
[null,"Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",{"$f":"IFERROR(RANK($P55, $P$6:$P$65, 1), \"\")","v":""},"First Year (90-100%)","Fire",null,{"$f":"IF(C55 = \"\", 0, VLOOKUP(C55, Escalation!$H$111:$I$155, 2, FALSE))","v":2.8187999999999998E-4},false,true,false,false,0,null,{"$f":"IF(E55 = 0, 0, MAX(((VLOOKUP($B55, OA_NonFreeExt, 60, FALSE)  * F55) * (IF(H55 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K55))","v":0},null,{"$f":"MyTimestamp(E55)","v":""},{"$f":"IFERROR(VALUE(O55), \"\")","v":""}]
["Escalation UL","","Second Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$H$111:$I$155, 2, FALSE))","v":1.4093999999999999E-4},false,true,false,false,0,null,{"$f":"IF(E56 = 0, 0, MAX(((VLOOKUP($B56, OA_NonFreeExt, 60, FALSE)  * F56) * (IF(H56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K56))","v":0},null,{"$f":"MyTimestamp(E56)","v":""},""]
["Escalation UL","","Third Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$H$111:$I$155, 2, FALSE))","v":7.0469999999999994E-5},false,true,false,false,0,null,{"$f":"IF(E57 = 0, 0, MAX(((VLOOKUP($B57, OA_NonFreeExt, 60, FALSE)  * F57) * (IF(H57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K57))","v":0},null,{"$f":"MyTimestamp(E57)","v":""},""]
["Escalation UL","","Fourth Year (90-100%)","Fire",null,{"$f":"IF(C58 = \"\", 0, VLOOKUP(C58, Escalation!$H$111:$I$155, 2, FALSE))","v":5.6375999999999997E-5},false,true,false,false,0,null,{"$f":"IF(E58 = 0, 0, MAX(((VLOOKUP($B58, OA_NonFreeExt, 60, FALSE)  * F58) * (IF(H58 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K58))","v":0},null,{"$f":"MyTimestamp(E58)","v":""},""]
["Escalation UL","","Fifth Year (90-100%)","Fire",null,{"$f":"IF(C59 = \"\", 0, VLOOKUP(C59, Escalation!$H$111:$I$155, 2, FALSE))","v":4.2281999999999993E-5},false,true,false,false,0,null,{"$f":"IF(E59 = 0, 0, MAX(((VLOOKUP($B59, OA_NonFreeExt, 60, FALSE)  * F59) * (IF(H59 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K59))","v":0},null,{"$f":"MyTimestamp(E59)","v":""},""]
["Escalation Not UL","Not Charge on U/L"]
["Escalation Not UL",{"$f":"IFERROR(RANK($P61, $P$6:$P$65, 1), \"\")","v":""},"First Year","Fire",null,{"$f":"$F$4","v":2.8187999999999998E-4},false,true,false,false,0,null,{"$f":"IF(E61 = 0, 0, MAX(((VLOOKUP($B61, OA_NonFreeExt, 60, FALSE)  * F61) * (IF(H61 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K61))","v":0},null,{"$f":"MyTimestamp(E61)","v":""},{"$f":"IFERROR(VALUE(O61), \"\")","v":""}]
["Escalation Not UL","","Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":1.4093999999999999E-4},false,true,false,false,0,null,{"$f":"IF(E62 = 0, 0, MAX(((VLOOKUP($B62, OA_NonFreeExt, 60, FALSE)  * F62) * (IF(H62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K62))","v":0},null,{"$f":"MyTimestamp(E62)","v":""},""]
["Escalation Not UL","","Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":7.0469999999999994E-5},false,true,false,false,0,null,{"$f":"IF(E63 = 0, 0, MAX(((VLOOKUP($B63, OA_NonFreeExt, 60, FALSE)  * F63) * (IF(H63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K63))","v":0},null,{"$f":"MyTimestamp(E63)","v":""},""]
["Escalation Not UL","","Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":5.6375999999999997E-5},false,true,false,false,0,null,{"$f":"IF(E64 = 0, 0, MAX(((VLOOKUP($B64, OA_NonFreeExt, 60, FALSE)  * F64) * (IF(H64 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K64))","v":0},null,{"$f":"MyTimestamp(E64)","v":""},""]
["Escalation Not UL","","Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":4.2281999999999993E-5},false,true,false,false,0,null,{"$f":"IF(E65 = 0, 0, MAX(((VLOOKUP($B65, OA_NonFreeExt, 60, FALSE)  * F65) * (IF(H65 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K65))","v":0},null,{"$f":"MyTimestamp(E65)","v":""},""]
[]
[null,"Business Interruption"]
[null,"Advance Specified Standing Charges"]
["Business Interruption","ASC","12 Months","Advance Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C69, Metadata!$P$2:$Q$5, 2, FALSE),0)","v":8.6399999999999997E-4},false,false,true,true,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E69 = 0, 0, MAX((E69 * F69) * (IF(H69 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J69 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K69))","v":0}]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C71, Metadata!$P$7:$Q$14, 2, FALSE),0)","v":8.6399999999999997E-4},true,true,false,false,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E71 = 0, 0, MAX((E71 * F71) * (IF(H71 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J71 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K71))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F71 * 1.5","v":1.2959999999999998E-3},true,true,false,false,0,false,{"$f":"IF(E72 = 0, 0, MAX((E72 * F72) * (IF(H72 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J72 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K72))","v":0}]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C74, Metadata!$P$16:$Q$23, 2, FALSE),0)","v":8.6399999999999997E-4},true,true,false,false,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E74 = 0, 0, MAX((E74 * F74) * (IF(H74 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J74 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K74))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F74 * 1.5","v":1.2959999999999998E-3},true,true,false,false,0,false,{"$f":"IF(E75 = 0, 0, MAX((E75 * F75) * (IF(H75 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J75 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K75))","v":0}]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C77, Metadata!$P$48:$Q$55, 2, FALSE),0)","v":8.6399999999999997E-4},true,true,false,false,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E77 = 0, 0, MAX((E77 * F77) * (IF(H77 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J77 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K77))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F77 * 1.5","v":1.2959999999999998E-3},true,true,false,false,0,false,{"$f":"IF(E78 = 0, 0, MAX((E78 * F78) * (IF(H78 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J78 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K78))","v":0}]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C80, Metadata!$P$25:$Q$32, 2, FALSE),0)","v":8.6399999999999997E-4},true,true,false,false,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E80 = 0, 0, MAX((E80 * F80) * (IF(H80 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J80 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K80))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F80 * 1.5","v":1.2959999999999998E-3},true,true,false,false,0,false,{"$f":"IF(E81 = 0, 0, MAX((E81 * F81) * (IF(H81 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J81 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K81))","v":0}]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C83, Metadata!$P$34:$Q$41, 2, FALSE),0)","v":8.6399999999999997E-4},true,true,false,false,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E83 = 0, 0, MAX((E83 * F83) * (IF(H83 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J83 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K83))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F83 * 1.5","v":1.2959999999999998E-3},true,true,false,false,0,false,{"$f":"IF(E84 = 0, 0, MAX((E84 * F84) * (IF(H84 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J84 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K84))","v":0}]

{"sheet":"Municipalities - Monthly","index":11,"n_rows":84,"n_cols":16,"rows_kept":84,"cut":false,"hidden":false,"merged":[[0,14,0,15]]}
["Municipalities - Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Minimum Premium","Has Fire Extension Discount","Premium"]
[null,"Fire"]
["Commercial Fire","Mun","Municipalities","Fire",null,{"$f":"Mun_Monthly","v":3.9929999999999999E-5},true,true,false,false,{"$f":"Mun_MonthlyMin","v":50},null,{"$f":"IF(E4 = 0, 0, MAX(((E4  * F4) * (IF(H4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible) * (1 - Co_insurance), K4))","v":0}]
["Extension","Sasria Extensions"]
["Extension",{"$f":"IFERROR(RANK($P6, $P$6:$P$65, 1), \"\")","v":""},"Rent","Fire",null,{"$f":"$F$4","v":3.9929999999999999E-5},true,true,false,false,0,true,{"$f":"IF(E6 = 0, 0, MAX(((VLOOKUP($B6, MM_NonFreeExt, 60, FALSE)  * F6) * (IF(H6 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K6))","v":0},null,{"$f":"MyTimestamp(E6)","v":""},{"$f":"IFERROR(VALUE(O6), \"\")","v":""}]
["Extension",{"$f":"IFERROR(RANK($P7, $P$6:$P$65, 1), \"\")","v":""},"Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":3.9929999999999999E-5},true,true,false,false,0,true,{"$f":"IF(E7 = 0, 0, MAX(((VLOOKUP($B7, MM_NonFreeExt, 60, FALSE)  * F7) * (IF(H7 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K7))","v":0},null,{"$f":"MyTimestamp(E7)","v":""},{"$f":"IFERROR(VALUE(O7), \"\")","v":""}]
["Extension","","Capital Additions","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E8 = 0, 0, MAX(((VLOOKUP($B8, MM_NonFreeExt, 60, FALSE)  * F8) * (IF(H8 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K8))","v":0},null,{"$f":"MyTimestamp(E8)","v":""},""]
["Extension","","Professional fees","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E9 = 0, 0, MAX(((VLOOKUP($B9, MM_NonFreeExt, 60, FALSE)  * F9) * (IF(H9 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K9))","v":0},null,{"$f":"MyTimestamp(E9)","v":""},""]
["Extension","","Clearance costs","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E10 = 0, 0, MAX(((VLOOKUP($B10, MM_NonFreeExt, 60, FALSE)  * F10) * (IF(H10 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K10))","v":0},null,{"$f":"MyTimestamp(E10)","v":""},""]
["Extension","","Security Costs (During and after a loss)","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E11 = 0, 0, MAX(((VLOOKUP($B11, MM_NonFreeExt, 60, FALSE)  * F11) * (IF(H11 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K11))","v":0},null,{"$f":"MyTimestamp(E11)","v":""},""]
["Extension","","Statutory Duties","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E12 = 0, 0, MAX(((VLOOKUP($B12, MM_NonFreeExt, 60, FALSE)  * F12) * (IF(H12 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K12))","v":0},null,{"$f":"MyTimestamp(E12)","v":""},""]
["Extension","","Additional Premises","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E13 = 0, 0, MAX(((VLOOKUP($B13, MM_NonFreeExt, 60, FALSE)  * F13) * (IF(H13 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K13))","v":0},null,{"$f":"MyTimestamp(E13)","v":""},""]
["Extension","","Acquisitions","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E14 = 0, 0, MAX(((VLOOKUP($B14, MM_NonFreeExt, 60, FALSE)  * F14) * (IF(H14 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K14))","v":0},null,{"$f":"MyTimestamp(E14)","v":""},""]
["Extension","","Import Surcharges","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E15 = 0, 0, MAX(((VLOOKUP($B15, MM_NonFreeExt, 60, FALSE)  * F15) * (IF(H15 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K15))","v":0},null,{"$f":"MyTimestamp(E15)","v":""},""]
["Extension","","Property in the course of Construction","Fire",null,3.9929999999999999E-5,false,false,false,false,0,true,{"$f":"IF(E16 = 0, 0, MAX(((VLOOKUP($B16, MM_NonFreeExt, 60, FALSE)  * F16) * (IF(H16 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K16))","v":0},null,{"$f":"MyTimestamp(E16)","v":""},{"$f":"IFERROR(VALUE(O16), \"\")","v":""}]
["Extension","","Fire Protection System Update","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E17 = 0, 0, MAX(((VLOOKUP($B17, MM_NonFreeExt, 60, FALSE)  * F17) * (IF(H17 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K17))","v":0},null,{"$f":"MyTimestamp(E17)","v":""},""]
["Extension","","Accumulation of Motor Vehicles/Static Risk","Fire",null,{"$f":"StaticRisk_Monthly","v":8.1650000000000006E-5},false,false,false,false,{"$f":"StaticRisk_MonthlyMin","v":50},true,{"$f":"IF(E18 = 0, 0, MAX(((E18  * F18) * (IF(H18 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K18))","v":0}]
["Extension","","Goods in the open","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E19 = 0, 0, MAX(((VLOOKUP($B19, MM_NonFreeExt, 60, FALSE)  * F19) * (IF(H19 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K19))","v":0},null,{"$f":"MyTimestamp(E19)","v":""},""]
["Extension","","Fire Extinguishing","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E20 = 0, 0, MAX(((VLOOKUP($B20, MM_NonFreeExt, 60, FALSE)  * F20) * (IF(H20 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K20))","v":0},null,{"$f":"MyTimestamp(E20)","v":""},""]
["Extension","","Imminent Danger (Protection of property prior a loss) ","Fire",null,3.9929999999999999E-5,true,true,false,false,0,false,{"$f":"IF(E21 = 0, 0, MAX(((E21  * F21) * (IF(H21 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K21))","v":0}]
["Other Extension","Other Extensions"]
["Other Extension",{"$f":"IFERROR(RANK($P23, $P$6:$P$65, 1), \"\")","v":""},"Other","Fire",null,{"$f":"$F$4","v":3.9929999999999999E-5},true,true,false,false,0,true,{"$f":"IF(E23 = 0, 0, MAX(((VLOOKUP($B23, MM_NonFreeExt, 60, FALSE)  * F23) * (IF(H23 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K23))","v":0},null,{"$f":"MyTimestamp(E23)","v":""},{"$f":"IFERROR(VALUE(O23), \"\")","v":""}]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E24 = 0, 0, MAX(((VLOOKUP($B24, MM_NonFreeExt, 60, FALSE)  * F24) * (IF(H24 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K24))","v":0},null,{"$f":"MyTimestamp(E24)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E25 = 0, 0, MAX(((VLOOKUP($B25, MM_NonFreeExt, 60, FALSE)  * F25) * (IF(H25 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K25))","v":0},null,{"$f":"MyTimestamp(E25)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E26 = 0, 0, MAX(((VLOOKUP($B26, MM_NonFreeExt, 60, FALSE)  * F26) * (IF(H26 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K26))","v":0},null,{"$f":"MyTimestamp(E26)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E27 = 0, 0, MAX(((VLOOKUP($B27, MM_NonFreeExt, 60, FALSE)  * F27) * (IF(H27 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K27))","v":0},null,{"$f":"MyTimestamp(E27)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E28 = 0, 0, MAX(((VLOOKUP($B28, MM_NonFreeExt, 60, FALSE)  * F28) * (IF(H28 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K28))","v":0},null,{"$f":"MyTimestamp(E28)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E29 = 0, 0, MAX(((VLOOKUP($B29, MM_NonFreeExt, 60, FALSE)  * F29) * (IF(H29 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K29))","v":0},null,{"$f":"MyTimestamp(E29)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E30 = 0, 0, MAX(((VLOOKUP($B30, MM_NonFreeExt, 60, FALSE)  * F30) * (IF(H30 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K30))","v":0},null,{"$f":"MyTimestamp(E30)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E31 = 0, 0, MAX(((VLOOKUP($B31, MM_NonFreeExt, 60, FALSE)  * F31) * (IF(H31 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K31))","v":0},null,{"$f":"MyTimestamp(E31)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E32 = 0, 0, MAX(((VLOOKUP($B32, MM_NonFreeExt, 60, FALSE)  * F32) * (IF(H32 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K32))","v":0},null,{"$f":"MyTimestamp(E32)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E33 = 0, 0, MAX(((VLOOKUP($B33, MM_NonFreeExt, 60, FALSE)  * F33) * (IF(H33 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K33))","v":0},null,{"$f":"MyTimestamp(E33)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E34 = 0, 0, MAX(((VLOOKUP($B34, MM_NonFreeExt, 60, FALSE)  * F34) * (IF(H34 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K34))","v":0},null,{"$f":"MyTimestamp(E34)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E35 = 0, 0, MAX(((VLOOKUP($B35, MM_NonFreeExt, 60, FALSE)  * F35) * (IF(H35 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K35))","v":0},null,{"$f":"MyTimestamp(E35)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E36 = 0, 0, MAX(((VLOOKUP($B36, MM_NonFreeExt, 60, FALSE)  * F36) * (IF(H36 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K36))","v":0},null,{"$f":"MyTimestamp(E36)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E37 = 0, 0, MAX(((VLOOKUP($B37, MM_NonFreeExt, 60, FALSE)  * F37) * (IF(H37 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K37))","v":0},null,{"$f":"MyTimestamp(E37)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E38 = 0, 0, MAX(((VLOOKUP($B38, MM_NonFreeExt, 60, FALSE)  * F38) * (IF(H38 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K38))","v":0},null,{"$f":"MyTimestamp(E38)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E39 = 0, 0, MAX(((VLOOKUP($B39, MM_NonFreeExt, 60, FALSE)  * F39) * (IF(H39 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K39))","v":0},null,{"$f":"MyTimestamp(E39)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E40 = 0, 0, MAX(((VLOOKUP($B40, MM_NonFreeExt, 60, FALSE)  * F40) * (IF(H40 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K40))","v":0},null,{"$f":"MyTimestamp(E40)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E41 = 0, 0, MAX(((VLOOKUP($B41, MM_NonFreeExt, 60, FALSE)  * F41) * (IF(H41 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K41))","v":0},null,{"$f":"MyTimestamp(E41)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E42 = 0, 0, MAX(((VLOOKUP($B42, MM_NonFreeExt, 60, FALSE)  * F42) * (IF(H42 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K42))","v":0},null,{"$f":"MyTimestamp(E42)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E43 = 0, 0, MAX(((VLOOKUP($B43, MM_NonFreeExt, 60, FALSE)  * F43) * (IF(H43 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K43))","v":0},null,{"$f":"MyTimestamp(E43)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E44 = 0, 0, MAX(((VLOOKUP($B44, MM_NonFreeExt, 60, FALSE)  * F44) * (IF(H44 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K44))","v":0},null,{"$f":"MyTimestamp(E44)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E45 = 0, 0, MAX(((VLOOKUP($B45, MM_NonFreeExt, 60, FALSE)  * F45) * (IF(H45 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K45))","v":0},null,{"$f":"MyTimestamp(E45)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E46 = 0, 0, MAX(((VLOOKUP($B46, MM_NonFreeExt, 60, FALSE)  * F46) * (IF(H46 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K46))","v":0},null,{"$f":"MyTimestamp(E46)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E47 = 0, 0, MAX(((VLOOKUP($B47, MM_NonFreeExt, 60, FALSE)  * F47) * (IF(H47 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K47))","v":0},null,{"$f":"MyTimestamp(E47)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E48 = 0, 0, MAX(((VLOOKUP($B48, MM_NonFreeExt, 60, FALSE)  * F48) * (IF(H48 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K48))","v":0},null,{"$f":"MyTimestamp(E48)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E49 = 0, 0, MAX(((VLOOKUP($B49, MM_NonFreeExt, 60, FALSE)  * F49) * (IF(H49 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K49))","v":0},null,{"$f":"MyTimestamp(E49)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E50 = 0, 0, MAX(((VLOOKUP($B50, MM_NonFreeExt, 60, FALSE)  * F50) * (IF(H50 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K50))","v":0},null,{"$f":"MyTimestamp(E50)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E51 = 0, 0, MAX(((VLOOKUP($B51, MM_NonFreeExt, 60, FALSE)  * F51) * (IF(H51 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K51))","v":0},null,{"$f":"MyTimestamp(E51)","v":""},""]
["Other Extension","","Other","Fire",null,3.9929999999999999E-5,true,true,false,false,0,true,{"$f":"IF(E52 = 0, 0, MAX(((VLOOKUP($B52, MM_NonFreeExt, 60, FALSE)  * F52) * (IF(H52 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K52))","v":0},null,{"$f":"MyTimestamp(E52)","v":""},""]
[null,"Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",{"$f":"IFERROR(RANK($P55, $P$6:$P$65, 1), \"\")","v":""},"First Year (90-100%)","Fire",null,{"$f":"IF(C55 = \"\", 0, VLOOKUP(C55, Escalation!$C$216:$D$260, 2, FALSE))","v":3.9929999999999999E-5},false,true,false,false,0,null,{"$f":"IF(E55 = 0, 0, MAX(((VLOOKUP($B55, MM_NonFreeExt, 60, FALSE)  * F55) * (IF(H55 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K55))","v":0},null,{"$f":"MyTimestamp(E55)","v":""},{"$f":"IFERROR(VALUE(O55), \"\")","v":""}]
["Escalation UL","","Second Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$C$216:$D$260, 2, FALSE))","v":1.9964999999999999E-5},false,true,false,false,0,null,{"$f":"IF(E56 = 0, 0, MAX(((VLOOKUP($B56, MM_NonFreeExt, 60, FALSE)  * F56) * (IF(H56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K56))","v":0},null,{"$f":"MyTimestamp(E56)","v":""},""]
["Escalation UL","","Third Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$C$216:$D$260, 2, FALSE))","v":9.9824999999999997E-6},false,true,false,false,0,null,{"$f":"IF(E57 = 0, 0, MAX(((VLOOKUP($B57, MM_NonFreeExt, 60, FALSE)  * F57) * (IF(H57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K57))","v":0},null,{"$f":"MyTimestamp(E57)","v":""},""]
["Escalation UL","","Fourth Year (90-100%)","Fire",null,{"$f":"IF(C58 = \"\", 0, VLOOKUP(C58, Escalation!$C$216:$D$260, 2, FALSE))","v":7.9859999999999994E-6},false,true,false,false,0,null,{"$f":"IF(E58 = 0, 0, MAX(((VLOOKUP($B58, MM_NonFreeExt, 60, FALSE)  * F58) * (IF(H58 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K58))","v":0},null,{"$f":"MyTimestamp(E58)","v":""},""]
["Escalation UL","","Fifth Year (90-100%)","Fire",null,{"$f":"IF(C59 = \"\", 0, VLOOKUP(C59, Escalation!$C$216:$D$260, 2, FALSE))","v":5.9895E-6},false,true,false,false,0,null,{"$f":"IF(E59 = 0, 0, MAX(((VLOOKUP($B59, MM_NonFreeExt, 60, FALSE)  * F59) * (IF(H59 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K59))","v":0},null,{"$f":"MyTimestamp(E59)","v":""},""]
["Escalation Not UL","Not Charge on U/L"]
["Escalation Not UL",{"$f":"IFERROR(RANK($P61, $P$6:$P$65, 1), \"\")","v":""},"First Year","Fire",null,{"$f":"$F$4","v":3.9929999999999999E-5},false,true,false,false,0,null,{"$f":"IF(E61 = 0, 0, MAX(((VLOOKUP($B61, MM_NonFreeExt, 60, FALSE)  * F61) * (IF(H61 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K61))","v":0},null,{"$f":"MyTimestamp(E61)","v":""},{"$f":"IFERROR(VALUE(O61), \"\")","v":""}]
["Escalation Not UL","","Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":1.9964999999999999E-5},false,true,false,false,0,null,{"$f":"IF(E62 = 0, 0, MAX(((VLOOKUP($B62, MM_NonFreeExt, 60, FALSE)  * F62) * (IF(H62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K62))","v":0},null,{"$f":"MyTimestamp(E62)","v":""},""]
["Escalation Not UL","","Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":9.9824999999999997E-6},false,true,false,false,0,null,{"$f":"IF(E63 = 0, 0, MAX(((VLOOKUP($B63, MM_NonFreeExt, 60, FALSE)  * F63) * (IF(H63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K63))","v":0},null,{"$f":"MyTimestamp(E63)","v":""},""]
["Escalation Not UL","","Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":7.9859999999999994E-6},false,true,false,false,0,null,{"$f":"IF(E64 = 0, 0, MAX(((VLOOKUP($B64, MM_NonFreeExt, 60, FALSE)  * F64) * (IF(H64 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K64))","v":0},null,{"$f":"MyTimestamp(E64)","v":""},""]
["Escalation Not UL","","Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":5.9895E-6},false,true,false,false,0,null,{"$f":"IF(E65 = 0, 0, MAX(((VLOOKUP($B65, MM_NonFreeExt, 60, FALSE)  * F65) * (IF(H65 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K65))","v":0},null,{"$f":"MyTimestamp(E65)","v":""},""]
[]
[null,"Business Interruption"]
[null,"Advance Specified Standing Charges"]
["Business Interruption","ASC","12 Months","Advance Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C69, Metadata!$L$2:$M$5, 2, FALSE),0)","v":8.6399999999999999E-5},false,false,true,true,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E69 = 0, 0, MAX((E69 * F69) * (IF(H69 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J69 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K69))","v":0}]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C71, Metadata!$L$7:$M$14, 2, FALSE),0)","v":8.6399999999999999E-5},true,true,false,false,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E71 = 0, 0, MAX((E71 * F71) * (IF(H71 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J71 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K71))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F71 * 1.5","v":1.2960000000000001E-4},true,true,false,false,0,false,{"$f":"IF(E72 = 0, 0, MAX((E72 * F72) * (IF(H72 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J72 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K72))","v":0}]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C74, Metadata!L16:M23, 2, FALSE),0)","v":8.6399999999999999E-5},true,true,false,false,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E74 = 0, 0, MAX((E74 * F74) * (IF(H74 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J74 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K74))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F74 * 1.5","v":1.2960000000000001E-4},true,true,false,false,0,false,{"$f":"IF(E75 = 0, 0, MAX((E75 * F75) * (IF(H75 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J75 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K75))","v":0}]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C77, Metadata!$L$48:$M$55, 2, FALSE),0)","v":8.6399999999999999E-5},true,true,false,false,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E77 = 0, 0, MAX((E77 * F77) * (IF(H77 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J77 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K77))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F77 * 1.5","v":1.2960000000000001E-4},true,true,false,false,0,false,{"$f":"IF(E78 = 0, 0, MAX((E78 * F78) * (IF(H78 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J78 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K78))","v":0}]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C80, Metadata!$L$25:$M$32, 2, FALSE),0)","v":8.6399999999999999E-5},true,true,false,false,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E80 = 0, 0, MAX((E80 * F80) * (IF(H80 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J80 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K80))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F80 * 1.5","v":1.2960000000000001E-4},true,true,false,false,0,false,{"$f":"IF(E81 = 0, 0, MAX((E81 * F81) * (IF(H81 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J81 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K81))","v":0}]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C83, Metadata!$L$34:$M$41, 2, FALSE),0)","v":8.6399999999999999E-5},true,true,false,false,{"$f":"BI2_12M_MonthlyMin","v":5},false,{"$f":"IF(E83 = 0, 0, MAX((E83 * F83) * (IF(H83 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J83 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K83))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F83 * 1.5","v":1.2960000000000001E-4},true,true,false,false,0,false,{"$f":"IF(E84 = 0, 0, MAX((E84 * F84) * (IF(H84 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J84 = TRUE, 1 - 'Contract Works Discount'!$D$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K84))","v":0}]

{"sheet":"Municipalities - Annual","index":12,"n_rows":84,"n_cols":16,"rows_kept":84,"cut":false,"hidden":false,"merged":[[0,14,0,15]]}
["Municipalities - Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with green borders have a drop-down selection!\n"]
["Category","Code","Description","Total Code","Sum Insured/No. of insured items","Rate","Add To Sum Insured Discount","Receive Sum Insured Discount","Add To CW Discount","Receive CW Discount","Minimum Premium","Has Fire Extension Discount","Premium"]
[null,"Fire"]
["Commercial Fire","Mun","Municipalities","Fire",null,{"$f":"Mun_Annual","v":3.9932999999999999E-4},true,true,false,false,{"$f":"Mun_AnnualMin","v":500},null,{"$f":"IF(E4 = 0, 0, MAX(((E4  * F4) * (IF(H4 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible) * (1 - Co_insurance), K4))","v":0}]
["Extensions","Sasria Extensions"]
["Extensions",{"$f":"IFERROR(RANK($P6, $P$6:$P$65, 1), \"\")","v":""},"Rent","Fire",null,{"$f":"$F$4","v":3.9932999999999999E-4},true,true,false,false,0,true,{"$f":"IF(E6 = 0, 0, MAX(((VLOOKUP($B6, MA_NonFreeExt, 60, FALSE)  * F6) * (IF(H6 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K6))","v":0},null,{"$f":"MyTimestamp(E6)","v":""},{"$f":"IFERROR(VALUE(O6), \"\")","v":""}]
["Extensions",{"$f":"IFERROR(RANK($P7, $P$6:$P$65, 1), \"\")","v":""},"Claims Preparation Costs","Fire",null,{"$f":"$F$4","v":3.9932999999999999E-4},true,true,false,false,0,true,{"$f":"IF(E7 = 0, 0, MAX(((VLOOKUP($B7, MA_NonFreeExt, 60, FALSE)  * F7) * (IF(H7 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K7))","v":0},null,{"$f":"MyTimestamp(E7)","v":""},{"$f":"IFERROR(VALUE(O7), \"\")","v":""}]
["Extensions","","Capital Additions","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E8 = 0, 0, MAX(((VLOOKUP($B8, MA_NonFreeExt, 60, FALSE)  * F8) * (IF(H8 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K8))","v":0},null,{"$f":"MyTimestamp(E8)","v":""},""]
["Extensions","","Professional fees","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E9 = 0, 0, MAX(((VLOOKUP($B9, MA_NonFreeExt, 60, FALSE)  * F9) * (IF(H9 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K9))","v":0},null,{"$f":"MyTimestamp(E9)","v":""},""]
["Extensions","","Clearance costs","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E10 = 0, 0, MAX(((VLOOKUP($B10, MA_NonFreeExt, 60, FALSE)  * F10) * (IF(H10 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K10))","v":0},null,{"$f":"MyTimestamp(E10)","v":""},""]
["Extensions","","Security Costs (During and after a loss)","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E11 = 0, 0, MAX(((VLOOKUP($B11, MA_NonFreeExt, 60, FALSE)  * F11) * (IF(H11 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K11))","v":0},null,{"$f":"MyTimestamp(E11)","v":""},""]
["Extensions","","Statutory Duties","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E12 = 0, 0, MAX(((VLOOKUP($B12, MA_NonFreeExt, 60, FALSE)  * F12) * (IF(H12 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K12))","v":0},null,{"$f":"MyTimestamp(E12)","v":""},""]
["Extensions","","Additional Premises","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E13 = 0, 0, MAX(((VLOOKUP($B13, MA_NonFreeExt, 60, FALSE)  * F13) * (IF(H13 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K13))","v":0},null,{"$f":"MyTimestamp(E13)","v":""},""]
["Extensions","","Acquisitions","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E14 = 0, 0, MAX(((VLOOKUP($B14, MA_NonFreeExt, 60, FALSE)  * F14) * (IF(H14 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K14))","v":0},null,{"$f":"MyTimestamp(E14)","v":""},""]
["Extensions","","Import Surcharges","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E15 = 0, 0, MAX(((VLOOKUP($B15, MA_NonFreeExt, 60, FALSE)  * F15) * (IF(H15 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K15))","v":0},null,{"$f":"MyTimestamp(E15)","v":""},""]
["Extensions","","Property in the course of Construction","Fire",null,3.9932999999999999E-4,false,false,false,false,0,true,{"$f":"IF(E16 = 0, 0, MAX(((VLOOKUP($B16, MA_NonFreeExt, 60, FALSE)  * F16) * (IF(H16 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K16))","v":0},null,{"$f":"MyTimestamp(E16)","v":""},{"$f":"IFERROR(VALUE(O16), \"\")","v":""}]
["Extensions","","Fire Protection System Update","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E17 = 0, 0, MAX(((VLOOKUP($B17, MA_NonFreeExt, 60, FALSE)  * F17) * (IF(H17 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K17))","v":0},null,{"$f":"MyTimestamp(E17)","v":""},""]
["Extensions","","Accumulation of Motor Vehicles/Static Risk","Fire",null,{"$f":"StaticRisk_Annual","v":8.1647999999999996E-4},false,false,false,false,{"$f":"StaticRisk_AnnualMin","v":500},true,{"$f":"IF(E18 = 0, 0, MAX(((E18  * F18) * (IF(H18 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K18))","v":0}]
["Extensions","","Goods in the open","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E19 = 0, 0, MAX(((VLOOKUP($B19, MA_NonFreeExt, 60, FALSE)  * F19) * (IF(H19 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K19))","v":0},null,{"$f":"MyTimestamp(E19)","v":""},""]
["Extensions","","Fire Extinguishing","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E20 = 0, 0, MAX(((VLOOKUP($B20, MA_NonFreeExt, 60, FALSE)  * F20) * (IF(H20 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K20))","v":0},null,{"$f":"MyTimestamp(E20)","v":""},""]
["Extensions","","Imminent Danger (Protection of property prior a loss) ","Fire",null,3.9932999999999999E-4,true,true,false,false,0,false,{"$f":"IF(E21 = 0, 0, MAX(((E21  * F21) * (IF(H21 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K21))","v":0}]
["Extensions","Other Extensions"]
["Other Extension",{"$f":"IFERROR(RANK($P23, $P$6:$P$65, 1), \"\")","v":""},"Other","Fire",null,{"$f":"$F$4","v":3.9932999999999999E-4},true,true,false,false,0,true,{"$f":"IF(E23 = 0, 0, MAX(((VLOOKUP($B23, MA_NonFreeExt, 60, FALSE)  * F23) * (IF(H23 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K23))","v":0},null,{"$f":"MyTimestamp(E23)","v":""},{"$f":"IFERROR(VALUE(O23), \"\")","v":""}]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E24 = 0, 0, MAX(((VLOOKUP($B24, MA_NonFreeExt, 60, FALSE)  * F24) * (IF(H24 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K24))","v":0},null,{"$f":"MyTimestamp(E24)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E25 = 0, 0, MAX(((VLOOKUP($B25, MA_NonFreeExt, 60, FALSE)  * F25) * (IF(H25 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K25))","v":0},null,{"$f":"MyTimestamp(E25)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E26 = 0, 0, MAX(((VLOOKUP($B26, MA_NonFreeExt, 60, FALSE)  * F26) * (IF(H26 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K26))","v":0},null,{"$f":"MyTimestamp(E26)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E27 = 0, 0, MAX(((VLOOKUP($B27, MA_NonFreeExt, 60, FALSE)  * F27) * (IF(H27 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K27))","v":0},null,{"$f":"MyTimestamp(E27)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E28 = 0, 0, MAX(((VLOOKUP($B28, MA_NonFreeExt, 60, FALSE)  * F28) * (IF(H28 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K28))","v":0},null,{"$f":"MyTimestamp(E28)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E29 = 0, 0, MAX(((VLOOKUP($B29, MA_NonFreeExt, 60, FALSE)  * F29) * (IF(H29 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K29))","v":0},null,{"$f":"MyTimestamp(E29)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E30 = 0, 0, MAX(((VLOOKUP($B30, MA_NonFreeExt, 60, FALSE)  * F30) * (IF(H30 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K30))","v":0},null,{"$f":"MyTimestamp(E30)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E31 = 0, 0, MAX(((VLOOKUP($B31, MA_NonFreeExt, 60, FALSE)  * F31) * (IF(H31 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K31))","v":0},null,{"$f":"MyTimestamp(E31)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E32 = 0, 0, MAX(((VLOOKUP($B32, MA_NonFreeExt, 60, FALSE)  * F32) * (IF(H32 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K32))","v":0},null,{"$f":"MyTimestamp(E32)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E33 = 0, 0, MAX(((VLOOKUP($B33, MA_NonFreeExt, 60, FALSE)  * F33) * (IF(H33 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K33))","v":0},null,{"$f":"MyTimestamp(E33)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E34 = 0, 0, MAX(((VLOOKUP($B34, MA_NonFreeExt, 60, FALSE)  * F34) * (IF(H34 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K34))","v":0},null,{"$f":"MyTimestamp(E34)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E35 = 0, 0, MAX(((VLOOKUP($B35, MA_NonFreeExt, 60, FALSE)  * F35) * (IF(H35 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K35))","v":0},null,{"$f":"MyTimestamp(E35)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E36 = 0, 0, MAX(((VLOOKUP($B36, MA_NonFreeExt, 60, FALSE)  * F36) * (IF(H36 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K36))","v":0},null,{"$f":"MyTimestamp(E36)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E37 = 0, 0, MAX(((VLOOKUP($B37, MA_NonFreeExt, 60, FALSE)  * F37) * (IF(H37 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K37))","v":0},null,{"$f":"MyTimestamp(E37)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E38 = 0, 0, MAX(((VLOOKUP($B38, MA_NonFreeExt, 60, FALSE)  * F38) * (IF(H38 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K38))","v":0},null,{"$f":"MyTimestamp(E38)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E39 = 0, 0, MAX(((VLOOKUP($B39, MA_NonFreeExt, 60, FALSE)  * F39) * (IF(H39 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K39))","v":0},null,{"$f":"MyTimestamp(E39)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E40 = 0, 0, MAX(((VLOOKUP($B40, MA_NonFreeExt, 60, FALSE)  * F40) * (IF(H40 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K40))","v":0},null,{"$f":"MyTimestamp(E40)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E41 = 0, 0, MAX(((VLOOKUP($B41, MA_NonFreeExt, 60, FALSE)  * F41) * (IF(H41 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K41))","v":0},null,{"$f":"MyTimestamp(E41)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E42 = 0, 0, MAX(((VLOOKUP($B42, MA_NonFreeExt, 60, FALSE)  * F42) * (IF(H42 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K42))","v":0},null,{"$f":"MyTimestamp(E42)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E43 = 0, 0, MAX(((VLOOKUP($B43, MA_NonFreeExt, 60, FALSE)  * F43) * (IF(H43 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K43))","v":0},null,{"$f":"MyTimestamp(E43)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E44 = 0, 0, MAX(((VLOOKUP($B44, MA_NonFreeExt, 60, FALSE)  * F44) * (IF(H44 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K44))","v":0},null,{"$f":"MyTimestamp(E44)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E45 = 0, 0, MAX(((VLOOKUP($B45, MA_NonFreeExt, 60, FALSE)  * F45) * (IF(H45 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K45))","v":0},null,{"$f":"MyTimestamp(E45)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E46 = 0, 0, MAX(((VLOOKUP($B46, MA_NonFreeExt, 60, FALSE)  * F46) * (IF(H46 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K46))","v":0},null,{"$f":"MyTimestamp(E46)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E47 = 0, 0, MAX(((VLOOKUP($B47, MA_NonFreeExt, 60, FALSE)  * F47) * (IF(H47 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K47))","v":0},null,{"$f":"MyTimestamp(E47)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E48 = 0, 0, MAX(((VLOOKUP($B48, MA_NonFreeExt, 60, FALSE)  * F48) * (IF(H48 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K48))","v":0},null,{"$f":"MyTimestamp(E48)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E49 = 0, 0, MAX(((VLOOKUP($B49, MA_NonFreeExt, 60, FALSE)  * F49) * (IF(H49 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K49))","v":0},null,{"$f":"MyTimestamp(E49)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E50 = 0, 0, MAX(((VLOOKUP($B50, MA_NonFreeExt, 60, FALSE)  * F50) * (IF(H50 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K50))","v":0},null,{"$f":"MyTimestamp(E50)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E51 = 0, 0, MAX(((VLOOKUP($B51, MA_NonFreeExt, 60, FALSE)  * F51) * (IF(H51 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K51))","v":0},null,{"$f":"MyTimestamp(E51)","v":""},""]
["Other Extension","","Other","Fire",null,3.9932999999999999E-4,true,true,false,false,0,true,{"$f":"IF(E52 = 0, 0, MAX(((VLOOKUP($B52, MA_NonFreeExt, 60, FALSE)  * F52) * (IF(H52 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K52))","v":0},null,{"$f":"MyTimestamp(E52)","v":""},""]
[null,"Escalation and or Inflation"]
["Escalation UL","Charge on U/L"]
["Escalation UL",{"$f":"IFERROR(RANK($P55, $P$6:$P$65, 1), \"\")","v":""},"First Year (90-100%)","Fire",null,{"$f":"IF(C55 = \"\", 0, VLOOKUP(C55, Escalation!$H$216:$I$260, 2, FALSE))","v":3.9932999999999999E-4},false,true,false,false,0,null,{"$f":"IF(E55 = 0, 0, MAX(((VLOOKUP($B55, MA_NonFreeExt, 60, FALSE)  * F55) * (IF(H55 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K55))","v":0},null,{"$f":"MyTimestamp(E55)","v":""},{"$f":"IFERROR(VALUE(O55), \"\")","v":""}]
["Escalation UL","","Second Year (90-100%)","Fire",null,{"$f":"IF(C56 = \"\", 0, VLOOKUP(C56, Escalation!$H$216:$I$260, 2, FALSE))","v":1.9966499999999999E-4},false,true,false,false,0,null,{"$f":"IF(E56 = 0, 0, MAX(((VLOOKUP($B56, MA_NonFreeExt, 60, FALSE)  * F56) * (IF(H56 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K56))","v":0},null,{"$f":"MyTimestamp(E56)","v":""},""]
["Escalation UL","","Third Year (90-100%)","Fire",null,{"$f":"IF(C57 = \"\", 0, VLOOKUP(C57, Escalation!$H$216:$I$260, 2, FALSE))","v":9.9832499999999997E-5},false,true,false,false,0,null,{"$f":"IF(E57 = 0, 0, MAX(((VLOOKUP($B57, MA_NonFreeExt, 60, FALSE)  * F57) * (IF(H57 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K57))","v":0},null,{"$f":"MyTimestamp(E57)","v":""},""]
["Escalation UL","","Fourth Year (90-100%)","Fire",null,{"$f":"IF(C58 = \"\", 0, VLOOKUP(C58, Escalation!$H$216:$I$260, 2, FALSE))","v":7.9865999999999997E-5},false,true,false,false,0,null,{"$f":"IF(E58 = 0, 0, MAX(((VLOOKUP($B58, MA_NonFreeExt, 60, FALSE)  * F58) * (IF(H58 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K58))","v":0},null,{"$f":"MyTimestamp(E58)","v":""},""]
["Escalation UL","","Fifth Year (90-100%)","Fire",null,{"$f":"IF(C59 = \"\", 0, VLOOKUP(C59, Escalation!$H$216:$I$260, 2, FALSE))","v":5.9899499999999998E-5},false,true,false,false,0,null,{"$f":"IF(E59 = 0, 0, MAX(((VLOOKUP($B59, MA_NonFreeExt, 60, FALSE)  * F59) * (IF(H59 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K59))","v":0},null,{"$f":"MyTimestamp(E59)","v":""},""]
["Escalation Not UL","Not Charge on U/L"]
["Escalation Not UL",{"$f":"IFERROR(RANK($P61, $P$6:$P$65, 1), \"\")","v":""},"First Year","Fire",null,{"$f":"$F$4","v":3.9932999999999999E-4},false,true,false,false,0,null,{"$f":"IF(E61 = 0, 0, MAX(((VLOOKUP($B61, MA_NonFreeExt, 60, FALSE)  * F61) * (IF(H61 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K61))","v":0},null,{"$f":"MyTimestamp(E61)","v":""},{"$f":"IFERROR(VALUE(O61), \"\")","v":""}]
["Escalation Not UL","","Second Year","Fire",null,{"$f":"$F$4 * 0.5","v":1.9966499999999999E-4},false,true,false,false,0,null,{"$f":"IF(E62 = 0, 0, MAX(((VLOOKUP($B62, MA_NonFreeExt, 60, FALSE)  * F62) * (IF(H62 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K62))","v":0},null,{"$f":"MyTimestamp(E62)","v":""},""]
["Escalation Not UL","","Third Year","Fire",null,{"$f":"$F$4 * 0.25","v":9.9832499999999997E-5},false,true,false,false,0,null,{"$f":"IF(E63 = 0, 0, MAX(((VLOOKUP($B63, MA_NonFreeExt, 60, FALSE)  * F63) * (IF(H63 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K63))","v":0},null,{"$f":"MyTimestamp(E63)","v":""},""]
["Escalation Not UL","","Fourth Year","Fire",null,{"$f":"$F$4 * 0.2","v":7.9865999999999997E-5},false,true,false,false,0,null,{"$f":"IF(E64 = 0, 0, MAX(((VLOOKUP($B64, MA_NonFreeExt, 60, FALSE)  * F64) * (IF(H64 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K64))","v":0},null,{"$f":"MyTimestamp(E64)","v":""},""]
["Escalation Not UL","","Fifth Year","Fire",null,{"$f":"$F$4 * 0.15","v":5.9899499999999998E-5},false,true,false,false,0,null,{"$f":"IF(E65 = 0, 0, MAX(((VLOOKUP($B65, MA_NonFreeExt, 60, FALSE)  * F65) * (IF(H65 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1))) * (1 - Voluntary_Deductible), K65))","v":0},null,{"$f":"MyTimestamp(E65)","v":""},""]
[]
[null,"Business Interruption"]
[null,"Advance Specified Standing Charges"]
["Business Interruption","ASC","12 Months","Advance Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C69, Metadata!$P$2:$Q$5, 2, FALSE),0)","v":8.6399999999999997E-4},false,false,true,true,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E69 = 0, 0, MAX((E69 * F69) * (IF(H69 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J69 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K69))","v":0}]
[null,"Specified Standing Charges"]
["Business Interruption","SC","12 Months","Standing Charges",null,{"$f":"_xlfn.IFNA(VLOOKUP(C71, Metadata!$P$7:$Q$14, 2, FALSE),0)","v":8.6399999999999997E-4},true,true,false,false,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E71 = 0, 0, MAX((E71 * F71) * (IF(H71 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J71 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K71))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Standing Charges",null,{"$f":"F71 * 1.5","v":1.2959999999999998E-3},true,true,false,false,0,false,{"$f":"IF(E72 = 0, 0, MAX((E72 * F72) * (IF(H72 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J72 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K72))","v":0}]
[null,"Working Expenses"]
["Business Interruption","WE","12 Months","Working Expenses",null,{"$f":"_xlfn.IFNA(VLOOKUP(C74, Metadata!$P$16:$Q$23, 2, FALSE),0)","v":8.6399999999999997E-4},true,true,false,false,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E74 = 0, 0, MAX((E74 * F74) * (IF(H74 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J74 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K74))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Working Expenses",null,{"$f":"F74 * 1.5","v":1.2959999999999998E-3},true,true,false,false,0,false,{"$f":"IF(E75 = 0, 0, MAX((E75 * F75) * (IF(H75 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J75 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K75))","v":0}]
[null,"Revenue"]
["Business Interruption","R","12 Months","Revenue",null,{"$f":"_xlfn.IFNA(VLOOKUP(C77, Metadata!$P$48:$Q$55, 2, FALSE),0)","v":8.6399999999999997E-4},true,true,false,false,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E77 = 0, 0, MAX((E77 * F77) * (IF(H77 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J77 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K77))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Revenue",null,{"$f":"F77 * 1.5","v":1.2959999999999998E-3},true,true,false,false,0,false,{"$f":"IF(E78 = 0, 0, MAX((E78 * F78) * (IF(H78 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J78 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K78))","v":0}]
[null,"Net Profit"]
["Business Interruption","NP","12 Months","Net Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C80, Metadata!$P$25:$Q$32, 2, FALSE),0)","v":8.6399999999999997E-4},true,true,false,false,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E80 = 0, 0, MAX((E80 * F80) * (IF(H80 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J80 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K80))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Net Profit",null,{"$f":"F80 * 1.5","v":1.2959999999999998E-3},true,true,false,false,0,false,{"$f":"IF(E81 = 0, 0, MAX((E81 * F81) * (IF(H81 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J81 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K81))","v":0}]
[null,"Gross Profit"]
["Business Interruption","GP","12 Months","Gross Profit",null,{"$f":"_xlfn.IFNA(VLOOKUP(C83, Metadata!$P$34:$Q$41, 2, FALSE),0)","v":8.6399999999999997E-4},true,true,false,false,{"$f":"BI2_12M_AnnualMin","v":50},false,{"$f":"IF(E83 = 0, 0, MAX((E83 * F83) * (IF(H83 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J83 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K83))","v":0}]
["Business Interruption","AICOW","Additional Increase In Cost Of Working","Gross Profit",null,{"$f":"F83 * 1.5","v":1.2959999999999998E-3},true,true,false,false,0,false,{"$f":"IF(E84 = 0, 0, MAX((E84 * F84) * (IF(H84 = TRUE, 1 - 'Loss Limit Discount'!$D$93, 1)) * (IF(J84 = TRUE, 1 - 'Contract Works Discount'!$L$102, 1) * (1 - Voluntary_Deductible) * (1 - Co_insurance)), K84))","v":0}]

{"sheet":"Fire Extensions","index":13,"n_rows":714,"n_cols":190,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[]
[]
[null,null,null,null,"Extension threshold",250000]
[null,null,null,null,"Total value of extensions",{"$f":"SUM(G13:G57)","v":0}]
[null,null,null,null,"Maximum value of free extensions",1000000]
[null,null,null,null,"Accumulated free extensions",{"$f":"SUM(GG13:GG67)","v":0}]
[null,null,null,null,"Balance",{"$f":"CA_max-F6","v":1000000}]
[]
[null,null,null,null,"Commercial - Annual"]
[]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55]
[null,null,null,null,null,"Extension",{"$f":"VLOOKUP(G$11, $B$13:$E$67, 4, FALSE)","v":""},{"$f":"VLOOKUP(H$11, $B$13:$E$67, 4, FALSE)","v":""},"","","","",{"$f":"VLOOKUP(M$11, $B$13:$E$67, 4, FALSE)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,null,"Extension",{"$f":"G12","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM12","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,"Extension",{"$f":"G12","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM12","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount"]
[null,1,4,"EX1",{"$f":"_xlfn.IFNA(VLOOKUP($B13, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B13, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},{"$f":"IF(F13 <> 0, MIN(F13, CA_threshold, CA_max - SUM(G14:G67)), 0)","v":0},{"$f":"$G13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D13, $D$12:$BI$67, $C13, FALSE)","v":0},{"$f":"IFERROR(F13 - BJ13, 0)","v":0},null,"column","row",4,"EX1",{"$f":"E13","v":""},{"$f":"F13","v":0},{"$f":"IF(BR13 <> 0, MIN(BR13, CA_threshold, CA_max - SUM(BS14:BS67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D13, $D$12:$BI$67, $C13, FALSE)","v":0},{"$f":"BR13 - DV13","v":0},null,null,4,1,{"$f":"E13","v":""},{"$f":"F13","v":0},{"$f":"IF(EC13 <> 0, MIN(EC13, CA_threshold, CA_max - SUM(ED14:ED67)), 0)","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA13, $EA$12:$GF$67, $DZ13, FALSE)","v":0},{"$f":"IFERROR(EC13 - GG13, 0)","v":0}]
[null,2,{"$f":"C13+1","v":5},"EX2",{"$f":"_xlfn.IFNA(VLOOKUP($B14, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B14, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,{"$f":"IF(F14 <> 0, MIN(F14, CA_threshold, CA_max - SUM(H13,H15:H67)), 0)","v":0},{"$f":"$H14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D14, $D$12:$BI$67, $C14, FALSE)","v":0},{"$f":"IFERROR(F14 - BJ14, 0)","v":0},null,2,4,{"$f":"BO13+1","v":5},"EX2","",0,{"$f":"INDEX(CA_HLookup, $BN14, $BM14)","v":0},{"$f":"IF(BR14 <> 0, MIN(BR14, CA_threshold, CA_max - SUM(BT13,BT15:BT67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D14, $D$12:$BI$67, $C14, FALSE)","v":0},{"$f":"BR14 - DV14","v":0},null,null,{"$f":"DZ13+1","v":5},2,"",0,{"$f":"BS14","v":0},{"$f":"IF(EC14 <> 0, MIN(EC14, CA_threshold, CA_max - SUM(EE13,EE15:EE67)), 0)","v":0},{"$f":"I14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA14, $EA$12:$GF$67, $DZ14, FALSE)","v":0},{"$f":"IFERROR(EC14 - GG14, 0)","v":0}]
[null,3,{"$f":"C14+1","v":6},"EX3",{"$f":"_xlfn.IFNA(VLOOKUP($B15, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B15, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,{"$f":"IF(F15 <> 0, MIN(F15, CA_threshold, CA_max - SUM(I13:I14,I16:I67)), 0)","v":0},{"$f":"$I15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM14+1","v":3},{"$f":"BN14+1","v":5},{"$f":"BO14+1","v":6},"EX3","",0,{"$f":"INDEX(CA_HLookup, $BN15, $BM15)","v":0},{"$f":"BS15","v":0},{"$f":"IF(BR15 <> 0, MIN(BR15, CA_threshold, CA_max - SUM(BU13:BU14,BU16:BU67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"DZ14+1","v":6},3,"",0,0,0,{"$f":"IF(EC15 <> 0, MIN(EC15, CA_threshold, CA_max - SUM(EF13:EF14,EF16:EF67)), 0)","v":0},{"$f":"J15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA15, $EA$12:$GF$67, $DZ15, FALSE)","v":0},0]
[null,4,7,"EX4",{"$f":"_xlfn.IFNA(VLOOKUP($B16, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B16, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,{"$f":"IF(F16 <> 0, MIN(F16, CA_threshold, CA_max - SUM(J13:J15,J17:J67)), 0)","v":0},{"$f":"$J16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM15+1","v":4},{"$f":"BN15+1","v":6},7,"EX4","",0,{"$f":"INDEX(CA_HLookup, $BN16, $BM16)","v":0},{"$f":"BS16","v":0},{"$f":"BT16","v":0},{"$f":"IF(BR16 <> 0, MIN(BR16, CA_threshold, CA_max - SUM(BV13:BV15,BV17:BV67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,7,4,"",0,0,{"$f":"BT16","v":0},{"$f":"BU16","v":0},{"$f":"IF(EC16 <> 0, MIN(EC16, CA_threshold, CA_max - SUM(EG13:EG15,EG17:EG67)), 0)","v":0},{"$f":"K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,8,"EX5",{"$f":"_xlfn.IFNA(VLOOKUP($B17, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B17, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,{"$f":"IF(F17 <> 0, MIN(F17, CA_threshold, CA_max - SUM(K13:K16,K18:K67)), 0)","v":0},{"$f":"$K17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$K17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,7,8,"EX5","",0,{"$f":"INDEX(CA_HLookup, $BN17, $BM17)","v":0},0,{"$f":"BT17","v":0},0,{"$f":"IF(BR17 <> 0, MIN(BR17, CA_threshold, CA_max - SUM(BW13:BW16,BW18:BW67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,8,5,"",0,0,0,0,{"$f":"BV17","v":0},{"$f":"IF(EC17 <> 0, MIN(EC17, CA_threshold, CA_max - SUM(EH13:EH16,EH18:EH67)), 0)","v":0},{"$f":"L17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,9,"EX6",{"$f":"_xlfn.IFNA(VLOOKUP($B18, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B18, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,{"$f":"IF(F18 <> 0, MIN(F18, CA_threshold, CA_max - SUM(L13:L17,L19:L67)), 0)","v":0},{"$f":"$L18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,8,9,"EX6","",0,{"$f":"INDEX(CA_HLookup, $BN18, $BM18)","v":0},0,{"$f":"BT18","v":0},0,0,{"$f":"IF(BR18 <> 0, MIN(BR18, CA_threshold, CA_max - SUM(BX13:BX17,BX19:BX67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,9,6,"",0,0,0,0,0,{"$f":"BW18","v":0},{"$f":"IF(EC18 <> 0, MIN(EC18, CA_threshold, CA_max - SUM(EI13:EI17,EI19:EI67)), 0)","v":0},{"$f":"M18","v":0},{"$f":"N18","v":0},{"$f":"O18","v":0},{"$f":"P18","v":0},{"$f":"Q18","v":0},{"$f":"R18","v":0},{"$f":"S18","v":0},{"$f":"T18","v":0},{"$f":"U18","v":0},{"$f":"V18","v":0},{"$f":"W18","v":0},{"$f":"X18","v":0},{"$f":"Y18","v":0},{"$f":"Z18","v":0},{"$f":"AA18","v":0},{"$f":"AB18","v":0},{"$f":"AC18","v":0},{"$f":"AD18","v":0},{"$f":"AE18","v":0},{"$f":"AF18","v":0},{"$f":"AG18","v":0},{"$f":"AH18","v":0},{"$f":"AI18","v":0},{"$f":"AJ18","v":0},{"$f":"AK18","v":0},{"$f":"AL18","v":0},{"$f":"AM18","v":0},{"$f":"AN18","v":0},{"$f":"AO18","v":0},{"$f":"AP18","v":0},{"$f":"AQ18","v":0},{"$f":"AR18","v":0},{"$f":"AS18","v":0},{"$f":"AT18","v":0},{"$f":"AU18","v":0},{"$f":"AV18","v":0},{"$f":"AW18","v":0},{"$f":"AX18","v":0},{"$f":"AY18","v":0},{"$f":"AZ18","v":0},{"$f":"BA18","v":0},{"$f":"BB18","v":0},{"$f":"BC18","v":0},{"$f":"BD18","v":0},{"$f":"BE18","v":0},{"$f":"BF18","v":0},{"$f":"BG18","v":0},{"$f":"BH18","v":0},{"$f":"BI18","v":0},0,0]
[null,7,10,"EX7",{"$f":"_xlfn.IFNA(VLOOKUP($B19, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B19, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,{"$f":"IF(F19 <> 0, MIN(F19, CA_threshold, CA_max - SUM(M13:M18,M20:M67)), 0)","v":0},{"$f":"$M19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,9,10,"EX7","",0,{"$f":"INDEX(CA_HLookup, $BN19, $BM19)","v":0},0,{"$f":"BT19","v":0},0,0,0,{"$f":"IF(BR19 <> 0, MIN(BR19, CA_threshold, CA_max - SUM(BY13:BY18,BY20:BY67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,10,7,"",0,0,0,0,0,0,{"$f":"BX19","v":0},{"$f":"IF(EC19 <> 0, MIN(EC19, CA_threshold, CA_max - SUM(EJ13:EJ18,EJ20:EJ67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,11,"EX8",{"$f":"_xlfn.IFNA(VLOOKUP($B20, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B20, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(F20 <> 0, MIN(F20, CA_threshold, CA_max - SUM(N13:N19,N21:N67)), 0)","v":0},{"$f":"$N20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,10,11,"EX8","",0,{"$f":"INDEX(CA_HLookup, $BN20, $BM20)","v":0},0,{"$f":"BT20","v":0},0,0,0,0,{"$f":"IF(BR20 <> 0, MIN(BR20, CA_threshold, CA_max - SUM(BZ13:BZ19,BZ21:BZ67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,11,8,"",0,0,0,0,0,0,0,{"$f":"BY20","v":0},{"$f":"IF(EC20 <> 0, MIN(EC20, CA_threshold, CA_max - SUM(EK13:EK19,EK21:EK67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,12,"EX9",{"$f":"_xlfn.IFNA(VLOOKUP($B21, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B21, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(F21 <> 0, MIN(F21, CA_threshold, CA_max - SUM(O13:O20,O22:O67)), 0)","v":0},{"$f":"$O21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,11,12,"EX9","",0,{"$f":"INDEX(CA_HLookup, $BN21, $BM21)","v":0},0,{"$f":"BT21","v":0},0,0,0,0,0,{"$f":"IF(BR21 <> 0, MIN(BR21, CA_threshold, CA_max - SUM(CA13:CA20,CA22:CA67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,12,9,"",0,0,{"$f":"BT21","v":0},{"$f":"BU21","v":0},{"$f":"BV21","v":0},{"$f":"BW21","v":0},{"$f":"BX21","v":0},{"$f":"BY21","v":0},{"$f":"BZ21","v":0},{"$f":"IF(EC21 <> 0, MIN(EC21, CA_threshold, CA_max - SUM(EL13:EL20,EL22:EL67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,13,"EX10",{"$f":"_xlfn.IFNA(VLOOKUP($B22, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B22, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(F22 <> 0, MIN(F22, CA_threshold, CA_max - SUM(P13:P21,P23:P67)), 0)","v":0},{"$f":"$P22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,12,13,"EX10","",0,{"$f":"INDEX(CA_HLookup, $BN22, $BM22)","v":0},0,{"$f":"BT22","v":0},0,0,0,0,0,0,{"$f":"IF(BR22 <> 0, MIN(BR22, CA_threshold, CA_max - SUM(CB13:CB21,CB23:CB67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,13,10,"",0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EC22 <> 0, MIN(EC22, CA_threshold, CA_max - SUM(EM13:EM21,EM23:EM67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,14,"EX11",{"$f":"_xlfn.IFNA(VLOOKUP($B23, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B23, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F23 <> 0, MIN(F23, CA_threshold, CA_max - SUM(Q13:Q22,Q24:Q67)), 0)","v":0},{"$f":"$Q23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,13,14,"EX11","",0,{"$f":"INDEX(CA_HLookup, $BN23, $BM23)","v":0},0,{"$f":"BT23","v":0},0,0,0,0,0,0,0,{"$f":"IF(BR23 <> 0, MIN(BR23, CA_threshold, CA_max - SUM(CC13:CC22,CC24:CC67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,14,11,"",0,0,0,0,0,0,0,0,0,{"$f":"CA23","v":0},{"$f":"CB23","v":0},{"$f":"IF(EC23 <> 0, MIN(EC23, CA_threshold, CA_max - SUM(EN13:EN22,EN24:EN67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,15,"EX12",{"$f":"_xlfn.IFNA(VLOOKUP($B24, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B24, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F24 <> 0, MIN(F24, CA_threshold, CA_max - SUM(R13:R23,R25:R67)), 0)","v":0},{"$f":"$R24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,14,15,"EX12","",0,{"$f":"INDEX(CA_HLookup, $BN24, $BM24)","v":0},0,{"$f":"BT24","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(BR24 <> 0, MIN(BR24, CA_threshold, CA_max - SUM(CD13:CD23,CD25:CD67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,15,12,"",0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC24","v":0},{"$f":"IF(EC24 <> 0, MIN(EC24, CA_threshold, CA_max - SUM(EO13:EO23,EO25:EO67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,16,"EX13",{"$f":"_xlfn.IFNA(VLOOKUP($B25, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B25, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F25 <> 0, MIN(F25, CA_threshold, CA_max - SUM(S13:S24,S26:S67)), 0)","v":0},{"$f":"$S25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,15,16,"EX13","",0,{"$f":"INDEX(CA_HLookup, $BN25, $BM25)","v":0},0,{"$f":"BT25","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BR25 <> 0, MIN(BR25, CA_threshold, CA_max - SUM(CE13:CE24,CE26:CE67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,16,13,"",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD25","v":0},{"$f":"IF(EC25 <> 0, MIN(EC25, CA_threshold, CA_max - SUM(EP13:EP24,EP26:EP67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,17,"EX14",{"$f":"_xlfn.IFNA(VLOOKUP($B26, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B26, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F26 <> 0, MIN(F26, CA_threshold, CA_max - SUM(T13:T25,T27:T67)), 0)","v":0},{"$f":"$T26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,16,17,"EX14","",0,{"$f":"INDEX(CA_HLookup, $BN26, $BM26)","v":0},0,{"$f":"BT26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR26 <> 0, MIN(BR26, CA_threshold, CA_max - SUM(CF13:CF25,CF27:CF67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,17,14,"",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE26","v":0},{"$f":"IF(EC26 <> 0, MIN(EC26, CA_threshold, CA_max - SUM(EQ13:EQ25,EQ27:EQ67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,18,"EX15",{"$f":"_xlfn.IFNA(VLOOKUP($B27, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B27, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F27 <> 0, MIN(F27, CA_threshold, CA_max - SUM(U13:U26,U28:U67)), 0)","v":0},{"$f":"$U27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,17,18,"EX15","",0,{"$f":"INDEX(CA_HLookup, $BN27, $BM27)","v":0},0,{"$f":"BT27","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR27 <> 0, MIN(BR27, CA_threshold, CA_max - SUM(CG13:CG26,CG28:CG67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,18,15,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF27","v":0},{"$f":"IF(EC27 <> 0, MIN(EC27, CA_threshold, CA_max - SUM(ER13:ER26,ER28:ER67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,19,"EX16",{"$f":"_xlfn.IFNA(VLOOKUP($B28, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B28, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F28 <> 0, MIN(F28, CA_threshold, CA_max - SUM(V13:V27,V29:V67)), 0)","v":0},{"$f":"$V28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,18,19,"EX16","",0,{"$f":"INDEX(CA_HLookup, $BN28, $BM28)","v":0},0,{"$f":"BT28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR28 <> 0, MIN(BR28, CA_threshold, CA_max - SUM(CH13:CH27,CH29:CH67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,19,16,"",0,0,{"$f":"BT28","v":0},{"$f":"BU28","v":0},{"$f":"BV28","v":0},{"$f":"BW28","v":0},{"$f":"BX28","v":0},{"$f":"BY28","v":0},{"$f":"BZ28","v":0},{"$f":"CA28","v":0},{"$f":"CB28","v":0},{"$f":"CC28","v":0},{"$f":"CD28","v":0},{"$f":"CE28","v":0},{"$f":"CF28","v":0},{"$f":"CG28","v":0},{"$f":"IF(EC28 <> 0, MIN(EC28, CA_threshold, CA_max - SUM(ES13:ES27,ES29:ES67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,20,"EX17",{"$f":"_xlfn.IFNA(VLOOKUP($B29, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B29, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F29 <> 0, MIN(F29, CA_threshold, CA_max - SUM(W13:W28,W30:W67)), 0)","v":0},{"$f":"$W29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,19,20,"EX17","",0,{"$f":"INDEX(CA_HLookup, $BN29, $BM29)","v":0},0,{"$f":"BT29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR29 <> 0, MIN(BR29, CA_threshold, CA_max - SUM(CI13:CI28,CI30:CI67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,20,17,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EC29 <> 0, MIN(EC29, CA_threshold, CA_max - SUM(ET13:ET28,ET30:ET67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,21,"EX18",{"$f":"_xlfn.IFNA(VLOOKUP($B30, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B30, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F30 <> 0, MIN(F30, CA_threshold, CA_max - SUM(X13:X29,X31:X67)), 0)","v":0},{"$f":"$X30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,20,21,"EX18","",0,{"$f":"INDEX(CA_HLookup, $BN30, $BM30)","v":0},0,{"$f":"BT30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR30 <> 0, MIN(BR30, CA_threshold, CA_max - SUM(CJ13:CJ29,CJ31:CJ67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,21,18,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI30","v":0},{"$f":"IF(EC30 <> 0, MIN(EC30, CA_threshold, CA_max - SUM(EU13:EU29,EU31:EU67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,22,"EX19",{"$f":"_xlfn.IFNA(VLOOKUP($B31, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B31, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F31 <> 0, MIN(F31, CA_threshold, CA_max - SUM(Y13:Y30,Y32:Y67)), 0)","v":0},{"$f":"$Y31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,21,22,"EX19","",0,{"$f":"INDEX(CA_HLookup, $BN31, $BM31)","v":0},0,{"$f":"BT31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR31 <> 0, MIN(BR31, CA_threshold, CA_max - SUM(CK13:CK30,CK32:CK67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,22,19,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ31","v":0},{"$f":"IF(EC31 <> 0, MIN(EC31, CA_threshold, CA_max - SUM(EV13:EV30,EV32:EV67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,23,"EX20",{"$f":"_xlfn.IFNA(VLOOKUP($B32, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B32, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F32 <> 0, MIN(F32, CA_threshold, CA_max - SUM(Z13:Z31,Z33:Z67)), 0)","v":0},{"$f":"$Z32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,22,23,"EX20","",0,{"$f":"INDEX(CA_HLookup, $BN32, $BM32)","v":0},0,{"$f":"BT32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR32 <> 0, MIN(BR32, CA_threshold, CA_max - SUM(CL13:CL31,CL33:CL67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,23,20,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK32","v":0},{"$f":"IF(EC32 <> 0, MIN(EC32, CA_threshold, CA_max - SUM(EW13:EW31,EW33:EW67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,24,"EX21",{"$f":"_xlfn.IFNA(VLOOKUP($B33, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B33, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F33 <> 0, MIN(F33, CA_threshold, CA_max - SUM(AA13:AA32,AA34:AA67)), 0)","v":0},{"$f":"$AA33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,23,24,"EX21","",0,{"$f":"INDEX(CA_HLookup, $BN33, $BM33)","v":0},0,{"$f":"BT33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR33 <> 0, MIN(BR33, CA_threshold, CA_max - SUM(CM13:CM32,CM34:CM67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,24,21,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL33","v":0},{"$f":"IF(EC33 <> 0, MIN(EC33, CA_threshold, CA_max - SUM(EX13:EX32,EX34:EX67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,25,"EX22",{"$f":"_xlfn.IFNA(VLOOKUP($B34, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B34, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F34 <> 0, MIN(F34, CA_threshold, CA_max - SUM(AB13:AB33,AB35:AB67)), 0)","v":0},{"$f":"$AB34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,24,25,"EX22","",0,{"$f":"INDEX(CA_HLookup, $BN34, $BM34)","v":0},0,{"$f":"BT34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR34 <> 0, MIN(BR34, CA_threshold, CA_max - SUM(CN13:CN33,CN35:CN67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,25,22,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM34","v":0},{"$f":"IF(EC34 <> 0, MIN(EC34, CA_threshold, CA_max - SUM(EY13:EY33,EY35:EY67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,26,"EX23",{"$f":"_xlfn.IFNA(VLOOKUP($B35, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B35, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F35 <> 0, MIN(F35, CA_threshold, CA_max - SUM(AC13:AC34,AC36:AC67)), 0)","v":0},{"$f":"$AC35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,25,26,"EX23","",0,{"$f":"INDEX(CA_HLookup, $BN35, $BM35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI35","v":0},0,0,0,0,{"$f":"IF(BR35 <> 0, MIN(BR35, CA_threshold, CA_max - SUM(CO13:CO34,CO36:CO67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,26,23,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN35","v":0},{"$f":"IF(EC35 <> 0, MIN(EC35, CA_threshold, CA_max - SUM(EZ13:EZ34,EZ36:EZ67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,27,"EX24",{"$f":"_xlfn.IFNA(VLOOKUP($B36, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B36, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F36 <> 0, MIN(F36, CA_threshold, CA_max - SUM(AD13:AD35,AD37:AD67)), 0)","v":0},{"$f":"$AD36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,26,27,"EX24","",0,{"$f":"INDEX(CA_HLookup, $BN36, $BM36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI36","v":0},0,0,0,0,{"$f":"CN36","v":0},{"$f":"IF(BR36 <> 0, MIN(BR36, CA_threshold, CA_max - SUM(CP13:CP35,CP37:CP67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,27,24,"",0,0,{"$f":"BT36","v":0},{"$f":"BU36","v":0},{"$f":"BV36","v":0},{"$f":"BW36","v":0},{"$f":"BX36","v":0},{"$f":"BY36","v":0},{"$f":"BZ36","v":0},{"$f":"CA36","v":0},{"$f":"CB36","v":0},{"$f":"CC36","v":0},{"$f":"CD36","v":0},{"$f":"CE36","v":0},{"$f":"CF36","v":0},{"$f":"CG36","v":0},{"$f":"CH36","v":0},{"$f":"CI36","v":0},{"$f":"CJ36","v":0},{"$f":"CK36","v":0},{"$f":"CL36","v":0},{"$f":"CM36","v":0},{"$f":"CN36","v":0},{"$f":"CO36","v":0},{"$f":"IF(EC36 <> 0, MIN(EC36, CA_threshold, CA_max - SUM(FA13:FA35,FA37:FA67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,28,"EX25",{"$f":"_xlfn.IFNA(VLOOKUP($B37, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B37, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F37 <> 0, MIN(F37, CA_threshold, CA_max - SUM(AE13:AE36,AE38:AE67)), 0)","v":0},{"$f":"$AE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,27,28,"EX25","",0,{"$f":"INDEX(CA_HLookup, $BN37, $BM37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI37","v":0},0,0,0,0,0,0,{"$f":"IF(BR37 <> 0, MIN(BR37, CA_threshold, CA_max - SUM(CQ13:CQ36,CQ38:CQ67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,28,25,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EC37 <> 0, MIN(EC37, CA_threshold, CA_max - SUM(FB13:FB36,FB38:FB67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,29,"EX26",{"$f":"_xlfn.IFNA(VLOOKUP($B38, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B38, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F38 <> 0, MIN(F38, CA_threshold, CA_max - SUM(AF13:AF37,AF39:AF67)), 0)","v":0},{"$f":"$AF38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,28,29,"EX26","",0,{"$f":"INDEX(CA_HLookup, $BN38, $BM38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI38","v":0},0,0,0,0,0,0,0,{"$f":"IF(BR38 <> 0, MIN(BR38, CA_threshold, CA_max - SUM(CR13:CR37,CR39:CR67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,29,26,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP38","v":0},{"$f":"CQ38","v":0},{"$f":"IF(EC38 <> 0, MIN(EC38, CA_threshold, CA_max - SUM(FC13:FC37,FC39:FC67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,30,"EX27",{"$f":"_xlfn.IFNA(VLOOKUP($B39, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B39, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F39 <> 0, MIN(F39, CA_threshold, CA_max - SUM(AG13:AG38,AG40:AG67)), 0)","v":0},{"$f":"$AG39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,29,30,"EX27","",0,{"$f":"INDEX(CA_HLookup, $BN39, $BM39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI39","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(BR39 <> 0, MIN(BR39, CA_threshold, CA_max - SUM(CS13:CS38,CS40:CS67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,30,27,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP39","v":0},{"$f":"CQ39","v":0},{"$f":"CR39","v":0},{"$f":"IF(EC39 <> 0, MIN(EC39, CA_threshold, CA_max - SUM(FD13:FD38,FD40:FD67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,31,"EX28",{"$f":"_xlfn.IFNA(VLOOKUP($B40, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B40, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F40 <> 0, MIN(F40, CA_threshold, CA_max - SUM(AH13:AH39,AH41:AH67)), 0)","v":0},{"$f":"$AH40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,30,31,"EX28","",0,{"$f":"INDEX(CA_HLookup, $BN40, $BM40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI40","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BR40 <> 0, MIN(BR40, CA_threshold, CA_max - SUM(CT13:CT39,CT41:CT67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,31,28,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP40","v":0},{"$f":"CQ40","v":0},{"$f":"CR40","v":0},{"$f":"CS40","v":0},{"$f":"IF(EC40 <> 0, MIN(EC40, CA_threshold, CA_max - SUM(FE13:FE39,FE41:FE67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,32,"EX29",{"$f":"_xlfn.IFNA(VLOOKUP($B41, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B41, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F41 <> 0, MIN(F41, CA_threshold, CA_max - SUM(AI13:AI40,AI42:AI67)), 0)","v":0},{"$f":"$AI41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,31,32,"EX29","",0,{"$f":"INDEX(CA_HLookup, $BN41, $BM41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI41","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR41 <> 0, MIN(BR41, CA_threshold, CA_max - SUM(CU13:CU40,CU42:CU67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,32,29,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP41","v":0},{"$f":"CQ41","v":0},{"$f":"CR41","v":0},{"$f":"CS41","v":0},{"$f":"CT41","v":0},{"$f":"IF(EC41 <> 0, MIN(EC41, CA_threshold, CA_max - SUM(FF13:FF40,FF42:FF67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,33,"EX30",{"$f":"_xlfn.IFNA(VLOOKUP($B42, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B42, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F42 <> 0, MIN(F42, CA_threshold, CA_max - SUM(AJ13:AJ41,AJ43:AJ67)), 0)","v":0},{"$f":"$AJ42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,32,33,"EX30","",0,{"$f":"INDEX(CA_HLookup, $BN42, $BM42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI42","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR42 <> 0, MIN(BR42, CA_threshold, CA_max - SUM(CV13:CV41,CV43:CV67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,33,30,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP42","v":0},{"$f":"CQ42","v":0},{"$f":"CR42","v":0},{"$f":"CS42","v":0},{"$f":"CT42","v":0},{"$f":"CU42","v":0},{"$f":"IF(EC42 <> 0, MIN(EC42, CA_threshold, CA_max - SUM(FG13:FG41,FG43:FG67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,34,"EX31",{"$f":"_xlfn.IFNA(VLOOKUP($B43, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B43, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F43 <> 0, MIN(F43, CA_threshold, CA_max - SUM(AK13:AK42,AK44:AK67)), 0)","v":0},{"$f":"$AK43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31,33,34,"EX31","",0,{"$f":"INDEX(CA_HLookup, $BN43, $BM43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR43 <> 0, MIN(BR43, CA_threshold, CA_max - SUM(CW13:CW42,CW44:CW67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,34,31,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP43","v":0},{"$f":"CQ43","v":0},{"$f":"CR43","v":0},{"$f":"CS43","v":0},{"$f":"CT43","v":0},{"$f":"CU43","v":0},{"$f":"CV43","v":0},{"$f":"IF(EC43 <> 0, MIN(EC43, CA_threshold, CA_max - SUM(FH13:FH42,FH44:FH67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,35,"EX32",{"$f":"_xlfn.IFNA(VLOOKUP($B44, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B44, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F44 <> 0, MIN(F44, CA_threshold, CA_max - SUM(AL13:AL43,AL45:AL67)), 0)","v":0},{"$f":"$AL44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32,34,35,"EX32","",0,{"$f":"INDEX(CA_HLookup, $BN44, $BM44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR44 <> 0, MIN(BR44, CA_threshold, CA_max - SUM(CX13:CX43,CX45:CX67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,35,32,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP44","v":0},{"$f":"CQ44","v":0},{"$f":"CR44","v":0},{"$f":"CS44","v":0},{"$f":"CT44","v":0},{"$f":"CU44","v":0},{"$f":"CV44","v":0},{"$f":"CW44","v":0},{"$f":"IF(EC44 <> 0, MIN(EC44, CA_threshold, CA_max - SUM(FI13:FI43,FI45:FI67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,36,"EX33",{"$f":"_xlfn.IFNA(VLOOKUP($B45, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B45, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F45 <> 0, MIN(F45, CA_threshold, CA_max - SUM(AM13:AM44,AM46:AM67)), 0)","v":0},{"$f":"$AM45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,33,35,36,"EX33",{"$f":"E45","v":""},{"$f":"F45","v":0},{"$f":"INDEX(CA_HLookup, $BN45, $BM45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR45 <> 0, MIN(BR45, CA_threshold, CA_max - SUM(CY13:CY44,CY46:CY67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,36,33,{"$f":"E45","v":""},{"$f":"F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP45","v":0},{"$f":"CQ45","v":0},{"$f":"CR45","v":0},{"$f":"CS45","v":0},{"$f":"CT45","v":0},{"$f":"CU45","v":0},{"$f":"CV45","v":0},{"$f":"CW45","v":0},{"$f":"CX45","v":0},{"$f":"IF(EC45 <> 0, MIN(EC45, CA_threshold, CA_max - SUM(FJ13:FJ44,FJ46:FJ67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,37,"EX34",{"$f":"_xlfn.IFNA(VLOOKUP($B46, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B46, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F46 <> 0, MIN(F46, CA_threshold, CA_max - SUM(AN13:AN45,AN47:AN67)), 0)","v":0},{"$f":"$AN46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,34,36,37,"EX34","",0,{"$f":"INDEX(CA_HLookup, $BN46, $BM46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR46 <> 0, MIN(BR46, CA_threshold, CA_max - SUM(CZ13:CZ45,CZ47:CZ67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,37,34,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP46","v":0},{"$f":"CQ46","v":0},{"$f":"CR46","v":0},{"$f":"CS46","v":0},{"$f":"CT46","v":0},{"$f":"CU46","v":0},{"$f":"CV46","v":0},{"$f":"CW46","v":0},{"$f":"CX46","v":0},{"$f":"CY46","v":0},{"$f":"IF(EC46 <> 0, MIN(EC46, CA_threshold, CA_max - SUM(FK13:FK45,FK47:FK67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA46, $EA$12:$GF$67, $DZ46, FALSE)","v":0},0]
[null,35,38,"EX35",{"$f":"_xlfn.IFNA(VLOOKUP($B47, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B47, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F47 <> 0, MIN(F47, CA_threshold, CA_max - SUM(AO13:AO46,AO48:AO67)), 0)","v":0},{"$f":"$AO47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,37,38,"EX35","",0,{"$f":"INDEX(CA_HLookup, $BN47, $BM47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR47 <> 0, MIN(BR47, CA_threshold, CA_max - SUM(DA13:DA46,DA48:DA67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,38,35,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP47","v":0},{"$f":"CQ47","v":0},{"$f":"CR47","v":0},{"$f":"CS47","v":0},{"$f":"CT47","v":0},{"$f":"CU47","v":0},{"$f":"CV47","v":0},{"$f":"CW47","v":0},{"$f":"CX47","v":0},{"$f":"CY47","v":0},{"$f":"CZ47","v":0},{"$f":"IF(EC47 <> 0, MIN(EC47, CA_threshold, CA_max - SUM(FL13:FL46,FL48:FL67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,39,"EX36",{"$f":"_xlfn.IFNA(VLOOKUP($B48, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B48, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F48 <> 0, MIN(F48, CA_threshold, CA_max - SUM(AP13:AP47,AP49:AP67)), 0)","v":0},{"$f":"$AP48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,36,38,39,"EX36","",0,{"$f":"INDEX(CA_HLookup, $BN48, $BM48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR48 <> 0, MIN(BR48, CA_threshold, CA_max - SUM(DB13:DB47,DB49:DB67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,39,36,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP48","v":0},{"$f":"CQ48","v":0},{"$f":"CR48","v":0},{"$f":"CS48","v":0},{"$f":"CT48","v":0},{"$f":"CU48","v":0},{"$f":"CV48","v":0},{"$f":"CW48","v":0},{"$f":"CX48","v":0},{"$f":"CY48","v":0},{"$f":"CZ48","v":0},{"$f":"DA48","v":0},{"$f":"IF(EC48 <> 0, MIN(EC48, CA_threshold, CA_max - SUM(FM13:FM47,FM49:FM67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,40,"EX37",{"$f":"_xlfn.IFNA(VLOOKUP($B49, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B49, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F49 <> 0, MIN(F49, CA_threshold, CA_max - SUM(AQ13:AQ48,AQ50:AQ67)), 0)","v":0},{"$f":"$AQ49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,37,39,40,"EX37","",0,{"$f":"INDEX(CA_HLookup, $BN49, $BM49)","v":0},0,{"$f":"BT49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR49 <> 0, MIN(BR49, CA_threshold, CA_max - SUM(DC13:DC48,DC50:DC67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,40,37,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP49","v":0},{"$f":"CQ49","v":0},{"$f":"CR49","v":0},{"$f":"CS49","v":0},{"$f":"CT49","v":0},{"$f":"CU49","v":0},{"$f":"CV49","v":0},{"$f":"CW49","v":0},{"$f":"CX49","v":0},{"$f":"CY49","v":0},{"$f":"CZ49","v":0},{"$f":"DA49","v":0},{"$f":"DB49","v":0},{"$f":"IF(EC49 <> 0, MIN(EC49, CA_threshold, CA_max - SUM(FN13:FN48,FN50:FN67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,41,"EX38",{"$f":"_xlfn.IFNA(VLOOKUP($B50, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B50, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F50 <> 0, MIN(F50, CA_threshold, CA_max - SUM(AR13:AR49,AR51:AR67)), 0)","v":0},{"$f":"$AR50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,38,40,41,"EX38","",0,{"$f":"INDEX(CA_HLookup, $BN50, $BM50)","v":0},0,{"$f":"BT50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB50","v":0},{"$f":"IF(BR50 <> 0, MIN(BR50, CA_threshold, CA_max - SUM(DD13:DD49,DD51:DD67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,41,38,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP50","v":0},{"$f":"CQ50","v":0},{"$f":"CR50","v":0},{"$f":"CS50","v":0},{"$f":"CT50","v":0},{"$f":"CU50","v":0},{"$f":"CV50","v":0},{"$f":"CW50","v":0},{"$f":"CX50","v":0},{"$f":"CY50","v":0},{"$f":"CZ50","v":0},{"$f":"DA50","v":0},{"$f":"DB50","v":0},{"$f":"DC50","v":0},{"$f":"IF(EC50 <> 0, MIN(EC50, CA_threshold, CA_max - SUM(FO13:FO49,FO51:FO67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI50","v":0},0,0]
[null,39,42,"EX39",{"$f":"_xlfn.IFNA(VLOOKUP($B51, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B51, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F51 <> 0, MIN(F51, CA_threshold, CA_max - SUM(AS13:AS50,AS52:AS67)), 0)","v":0},{"$f":"$AS51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,39,41,42,"EX39","",0,{"$f":"INDEX(CA_HLookup, $BN51, $BM51)","v":0},0,{"$f":"BT51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR51 <> 0, MIN(BR51, CA_threshold, CA_max - SUM(DE13:DE50,DE52:DE67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,42,39,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP51","v":0},{"$f":"CQ51","v":0},{"$f":"CR51","v":0},{"$f":"CS51","v":0},{"$f":"CT51","v":0},{"$f":"CU51","v":0},{"$f":"CV51","v":0},{"$f":"CW51","v":0},{"$f":"CX51","v":0},{"$f":"CY51","v":0},{"$f":"CZ51","v":0},{"$f":"DA51","v":0},{"$f":"DB51","v":0},{"$f":"DC51","v":0},{"$f":"DD51","v":0},{"$f":"IF(EC51 <> 0, MIN(EC51, CA_threshold, CA_max - SUM(FP13:FP50,FP52:FP67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,43,"EX40",{"$f":"_xlfn.IFNA(VLOOKUP($B52, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B52, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F52 <> 0, MIN(F52, CA_threshold, CA_max - SUM(AT13:AT51,AT53:AT67)), 0)","v":0},{"$f":"$AT52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,40,42,43,"EX40","",0,{"$f":"INDEX(CA_HLookup, $BN52, $BM52)","v":0},0,{"$f":"BT52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR52 <> 0, MIN(BR52, CA_threshold, CA_max - SUM(DF13:DF51,DF53:DF67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,43,40,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP52","v":0},{"$f":"CQ52","v":0},{"$f":"CR52","v":0},{"$f":"CS52","v":0},{"$f":"CT52","v":0},{"$f":"CU52","v":0},{"$f":"CV52","v":0},{"$f":"CW52","v":0},{"$f":"CX52","v":0},{"$f":"CY52","v":0},{"$f":"CZ52","v":0},{"$f":"DA52","v":0},{"$f":"DB52","v":0},{"$f":"DC52","v":0},{"$f":"DD52","v":0},{"$f":"DE52","v":0},{"$f":"IF(EC52 <> 0, MIN(EC52, CA_threshold, CA_max - SUM(FQ13:FQ51,FQ53:FQ67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,41,44,"EX41",{"$f":"_xlfn.IFNA(VLOOKUP($B53, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B53, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F53 <> 0, MIN(F53, CA_threshold, CA_max - SUM(AU13:AU52,AU54:AU67)), 0)","v":0},{"$f":"$AU53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,41,43,44,"EX41","",0,{"$f":"INDEX(CA_HLookup, $BN53, $BM53)","v":0},0,{"$f":"BT53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR53 <> 0, MIN(BR53, CA_threshold, CA_max - SUM(DG13:DG52,DG54:DG67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,44,41,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP53","v":0},{"$f":"CQ53","v":0},{"$f":"CR53","v":0},{"$f":"CS53","v":0},{"$f":"CT53","v":0},{"$f":"CU53","v":0},{"$f":"CV53","v":0},{"$f":"CW53","v":0},{"$f":"CX53","v":0},{"$f":"CY53","v":0},{"$f":"CZ53","v":0},{"$f":"DA53","v":0},{"$f":"DB53","v":0},{"$f":"DC53","v":0},{"$f":"DD53","v":0},{"$f":"DE53","v":0},{"$f":"DF53","v":0},{"$f":"IF(EC53 <> 0, MIN(EC53, CA_threshold, CA_max - SUM(FR13:FR52,FR54:FR67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,45,"EX42",{"$f":"_xlfn.IFNA(VLOOKUP($B54, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B54, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F54 <> 0, MIN(F54, CA_threshold, CA_max - SUM(AV13:AV53,AV55:AV67)), 0)","v":0},{"$f":"$AV54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,42,44,45,"EX42","",0,{"$f":"INDEX(CA_HLookup, $BN54, $BM54)","v":0},0,{"$f":"BT54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA54","v":0},{"$f":"DB54","v":0},0,0,0,0,{"$f":"IF(BR54 <> 0, MIN(BR54, CA_threshold, CA_max - SUM(DH13:DH53,DH55:DH67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,45,42,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP54","v":0},{"$f":"CQ54","v":0},{"$f":"CR54","v":0},{"$f":"CS54","v":0},{"$f":"CT54","v":0},{"$f":"CU54","v":0},{"$f":"CV54","v":0},{"$f":"CW54","v":0},{"$f":"CX54","v":0},{"$f":"CY54","v":0},{"$f":"CZ54","v":0},{"$f":"DA54","v":0},{"$f":"DB54","v":0},{"$f":"DC54","v":0},{"$f":"DD54","v":0},{"$f":"DE54","v":0},{"$f":"DF54","v":0},{"$f":"DG54","v":0},{"$f":"IF(EC54 <> 0, MIN(EC54, CA_threshold, CA_max - SUM(FS13:FS53,FS55:FS67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,46,"EX43",{"$f":"_xlfn.IFNA(VLOOKUP($B55, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B55, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F55 <> 0, MIN(F55, CA_threshold, CA_max - SUM(AW13:AW54,AW56:AW67)), 0)","v":0},{"$f":"$AW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,43,45,46,"EX43","",0,{"$f":"INDEX(CA_HLookup, $BN55, $BM55)","v":0},0,{"$f":"BT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR55 <> 0, MIN(BR55, CA_threshold, CA_max - SUM(DI13:DI54,DI56:DI67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,46,43,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP55","v":0},{"$f":"CQ55","v":0},{"$f":"CR55","v":0},{"$f":"CS55","v":0},{"$f":"CT55","v":0},{"$f":"CU55","v":0},{"$f":"CV55","v":0},{"$f":"CW55","v":0},{"$f":"CX55","v":0},{"$f":"CY55","v":0},{"$f":"CZ55","v":0},{"$f":"DA55","v":0},{"$f":"DB55","v":0},{"$f":"DC55","v":0},{"$f":"DD55","v":0},{"$f":"DE55","v":0},{"$f":"DF55","v":0},{"$f":"DG55","v":0},{"$f":"DH55","v":0},{"$f":"IF(EC55 <> 0, MIN(EC55, CA_threshold, CA_max - SUM(FT13:FT54,FT56:FT67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,47,"EX44",{"$f":"_xlfn.IFNA(VLOOKUP($B56, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B56, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F56 <> 0, MIN(F56, CA_threshold, CA_max - SUM(AX13:AX55,AX57:AX67)), 0)","v":0},{"$f":"$AX56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,44,46,47,"EX44","",0,{"$f":"INDEX(CA_HLookup, $BN56, $BM56)","v":0},0,{"$f":"BT56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA56","v":0},{"$f":"DB56","v":0},0,0,0,0,0,0,{"$f":"IF(BR56 <> 0, MIN(BR56, CA_threshold, CA_max - SUM(DJ13:DJ55,DJ57:DJ67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,47,44,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP56","v":0},{"$f":"CQ56","v":0},{"$f":"CR56","v":0},{"$f":"CS56","v":0},{"$f":"CT56","v":0},{"$f":"CU56","v":0},{"$f":"CV56","v":0},{"$f":"CW56","v":0},{"$f":"CX56","v":0},{"$f":"CY56","v":0},{"$f":"CZ56","v":0},{"$f":"DA56","v":0},{"$f":"DB56","v":0},{"$f":"DC56","v":0},{"$f":"DD56","v":0},{"$f":"DE56","v":0},{"$f":"DF56","v":0},{"$f":"DG56","v":0},{"$f":"DH56","v":0},{"$f":"DI56","v":0},{"$f":"IF(EC56 <> 0, MIN(EC56, CA_threshold, CA_max - SUM(FU13:FU55,FU57:FU67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,48,"EX45",{"$f":"_xlfn.IFNA(VLOOKUP($B57, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B57, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F57 <> 0, MIN(F57, CA_threshold, CA_max - SUM(AY13:AY56,AY58:AY67)), 0)","v":0},{"$f":"$AY57","v":0},0,0,0,0,0,0,0,0,0,0,0,null,45,47,48,"EX45","",0,{"$f":"INDEX(CA_HLookup, $BN57, $BM57)","v":0},0,{"$f":"BT57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR57 <> 0, MIN(BR57, CA_threshold, CA_max - SUM(DK13:DK56,DK58:DK67)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,0,0,null,null,48,45,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP57","v":0},{"$f":"CQ57","v":0},{"$f":"CR57","v":0},{"$f":"CS57","v":0},{"$f":"CT57","v":0},{"$f":"CU57","v":0},{"$f":"CV57","v":0},{"$f":"CW57","v":0},{"$f":"CX57","v":0},{"$f":"CY57","v":0},{"$f":"CZ57","v":0},{"$f":"DA57","v":0},{"$f":"DB57","v":0},{"$f":"DC57","v":0},{"$f":"DD57","v":0},{"$f":"DE57","v":0},{"$f":"DF57","v":0},{"$f":"DG57","v":0},{"$f":"DH57","v":0},{"$f":"DI57","v":0},{"$f":"DJ57","v":0},{"$f":"IF(EC57 <> 0, MIN(EC57, CA_threshold, CA_max - SUM(FV13:FV56,FV58:FV67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,49,"EX46",{"$f":"_xlfn.IFNA(VLOOKUP($B58, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B58, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F58 <> 0, MIN(F58, CA_threshold, CA_max - SUM(AZ13:AZ57,AZ59:AZ67)), 0)","v":0},{"$f":"$AZ58","v":0},0,0,0,0,0,0,0,0,0,0,null,46,48,49,"EX46","",0,{"$f":"INDEX(CA_HLookup, $BN58, $BM58)","v":0},0,{"$f":"BT58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI58","v":0},{"$f":"DJ58","v":0},{"$f":"IF(BR58 <> 0, MIN(BR58, CA_threshold, CA_max - SUM(DL13:DL57,DL59:DL67)), 0)","v":0},null,null,null,null,null,null,null,null,null,0,0,null,null,49,46,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP58","v":0},{"$f":"CQ58","v":0},{"$f":"CR58","v":0},{"$f":"CS58","v":0},{"$f":"CT58","v":0},{"$f":"CU58","v":0},{"$f":"CV58","v":0},{"$f":"CW58","v":0},{"$f":"CX58","v":0},{"$f":"CY58","v":0},{"$f":"CZ58","v":0},{"$f":"DA58","v":0},{"$f":"DB58","v":0},{"$f":"DC58","v":0},{"$f":"DD58","v":0},{"$f":"DE58","v":0},{"$f":"DF58","v":0},{"$f":"DG58","v":0},{"$f":"DH58","v":0},{"$f":"DI58","v":0},{"$f":"DJ58","v":0},{"$f":"DK58","v":0},{"$f":"IF(EC58 <> 0, MIN(EC58, CA_threshold, CA_max - SUM(FW13:FW57,FW59:FW67)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,47,50,"EX47",{"$f":"_xlfn.IFNA(VLOOKUP($B59, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B59, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F59 <> 0, MIN(F59, CA_threshold, CA_max - SUM(BA13:BA58,BA60:BA67)), 0)","v":0},{"$f":"$BA59","v":0},0,0,0,0,0,0,0,0,0,null,47,49,50,"EX47","",0,{"$f":"INDEX(CA_HLookup, $BN59, $BM59)","v":0},0,{"$f":"BT59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR59 <> 0, MIN(BR59, CA_threshold, CA_max - SUM(DM13:DM58,DM60:DM67)), 0)","v":0},null,null,null,null,null,null,null,null,0,0,null,null,50,47,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP59","v":0},{"$f":"CQ59","v":0},{"$f":"CR59","v":0},{"$f":"CS59","v":0},{"$f":"CT59","v":0},{"$f":"CU59","v":0},{"$f":"CV59","v":0},{"$f":"CW59","v":0},{"$f":"CX59","v":0},{"$f":"CY59","v":0},{"$f":"CZ59","v":0},{"$f":"DA59","v":0},{"$f":"DB59","v":0},{"$f":"DC59","v":0},{"$f":"DD59","v":0},{"$f":"DE59","v":0},{"$f":"DF59","v":0},{"$f":"DG59","v":0},{"$f":"DH59","v":0},{"$f":"DI59","v":0},{"$f":"DJ59","v":0},{"$f":"DK59","v":0},{"$f":"DL59","v":0},{"$f":"IF(EC59 <> 0, MIN(EC59, CA_threshold, CA_max - SUM(FX13:FX58,FX60:FX67)), 0)","v":0},{"$f":"BB59","v":0},{"$f":"BC59","v":0},{"$f":"BD59","v":0},{"$f":"BE59","v":0},{"$f":"BF59","v":0},{"$f":"BG59","v":0},{"$f":"BH59","v":0},0,0,0]
[null,48,51,"EX48",{"$f":"_xlfn.IFNA(VLOOKUP($B60, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B60, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F60 <> 0, MIN(F60, CA_threshold, CA_max - SUM(BB13:BB59,BB61:BB67)), 0)","v":0},{"$f":"$BB60","v":0},0,0,0,0,0,0,0,0,null,48,50,51,"EX48","",0,{"$f":"INDEX(CA_HLookup, $BN60, $BM60)","v":0},0,{"$f":"BT60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR60 <> 0, MIN(BR60, CA_threshold, CA_max - SUM(DN13:DN59,DN61:DN67)), 0)","v":0},null,null,null,null,null,null,null,0,0,null,null,51,48,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP60","v":0},{"$f":"CQ60","v":0},{"$f":"CR60","v":0},{"$f":"CS60","v":0},{"$f":"CT60","v":0},{"$f":"CU60","v":0},{"$f":"CV60","v":0},{"$f":"CW60","v":0},{"$f":"CX60","v":0},{"$f":"CY60","v":0},{"$f":"CZ60","v":0},{"$f":"DA60","v":0},{"$f":"DB60","v":0},{"$f":"DC60","v":0},{"$f":"DD60","v":0},{"$f":"DE60","v":0},{"$f":"DF60","v":0},{"$f":"DG60","v":0},{"$f":"DH60","v":0},{"$f":"DI60","v":0},{"$f":"DJ60","v":0},{"$f":"DK60","v":0},{"$f":"DL60","v":0},{"$f":"DM60","v":0},{"$f":"IF(EC60 <> 0, MIN(EC60, CA_threshold, CA_max - SUM(FY13:FY59,FY61:FY67)), 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,49,52,"EX49",{"$f":"_xlfn.IFNA(VLOOKUP($B61, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B61, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F61 <> 0, MIN(F61, CA_threshold, CA_max - SUM(BC13:BC60,BC62:BC67)), 0)","v":0},{"$f":"$BC61","v":0},0,0,0,0,0,0,0,null,49,51,52,"EX49","",0,{"$f":"INDEX(CA_HLookup, $BN61, $BM61)","v":0},0,{"$f":"BT61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR61 <> 0, MIN(BR61, CA_threshold, CA_max - SUM(DO13:DO60,DO62:DO67)), 0)","v":0},null,null,null,null,null,null,0,0,null,null,52,49,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP61","v":0},{"$f":"CQ61","v":0},{"$f":"CR61","v":0},{"$f":"CS61","v":0},{"$f":"CT61","v":0},{"$f":"CU61","v":0},{"$f":"CV61","v":0},{"$f":"CW61","v":0},{"$f":"CX61","v":0},{"$f":"CY61","v":0},{"$f":"CZ61","v":0},{"$f":"DA61","v":0},{"$f":"DB61","v":0},{"$f":"DC61","v":0},{"$f":"DD61","v":0},{"$f":"DE61","v":0},{"$f":"DF61","v":0},{"$f":"DG61","v":0},{"$f":"DH61","v":0},{"$f":"DI61","v":0},{"$f":"DJ61","v":0},{"$f":"DK61","v":0},{"$f":"DL61","v":0},{"$f":"DM61","v":0},{"$f":"DN61","v":0},{"$f":"IF(EC61 <> 0, MIN(EC61, CA_threshold, CA_max - SUM(FZ13:FZ60,FZ62:FZ67)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,50,53,"EX50",{"$f":"_xlfn.IFNA(VLOOKUP($B62, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B62, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F62 <> 0, MIN(F62, CA_threshold, CA_max - SUM(BD13:BD61,BD63:BD67)), 0)","v":0},{"$f":"$BD62","v":0},{"$f":"$BD62","v":0},{"$f":"$BD62","v":0},{"$f":"$BD62","v":0},{"$f":"$BD62","v":0},0,0,null,50,52,53,"EX50","",0,{"$f":"INDEX(CA_HLookup, $BN62, $BM62)","v":0},0,{"$f":"BT62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR62 <> 0, MIN(BR62, CA_threshold, CA_max - SUM(DP13:DP61,DP63:DP67)), 0)","v":0},null,null,null,null,null,0,0,null,null,53,50,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP62","v":0},{"$f":"CQ62","v":0},{"$f":"CR62","v":0},{"$f":"CS62","v":0},{"$f":"CT62","v":0},{"$f":"CU62","v":0},{"$f":"CV62","v":0},{"$f":"CW62","v":0},{"$f":"CX62","v":0},{"$f":"CY62","v":0},{"$f":"CZ62","v":0},{"$f":"DA62","v":0},{"$f":"DB62","v":0},{"$f":"DC62","v":0},{"$f":"DD62","v":0},{"$f":"DE62","v":0},{"$f":"DF62","v":0},{"$f":"DG62","v":0},{"$f":"DH62","v":0},{"$f":"DI62","v":0},{"$f":"DJ62","v":0},{"$f":"DK62","v":0},{"$f":"DL62","v":0},{"$f":"DM62","v":0},{"$f":"DN62","v":0},{"$f":"DO62","v":0},{"$f":"IF(EC62 <> 0, MIN(EC62, CA_threshold, CA_max - SUM(GA13:GA61,GA63:GA67)), 0)","v":0},0,0,0,0,0,0,0]
[null,51,54,"EX51",{"$f":"_xlfn.IFNA(VLOOKUP($B63, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B63, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F63 <> 0, MIN(F63, CA_threshold, CA_max - SUM(BE13:BE62,BE64:BE67)), 0)","v":0},{"$f":"$BE63","v":0},{"$f":"$BE63","v":0},{"$f":"$BE63","v":0},{"$f":"$BE63","v":0},0,0,null,51,53,54,"EX51","",0,{"$f":"INDEX(CA_HLookup, $BN63, $BM63)","v":0},0,{"$f":"BT63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR63 <> 0, MIN(BR63, CA_threshold, CA_max - SUM(DQ13:DQ62,DQ64:DQ67)), 0)","v":0},null,null,null,null,0,0,null,null,54,51,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP63","v":0},{"$f":"CQ63","v":0},{"$f":"CR63","v":0},{"$f":"CS63","v":0},{"$f":"CT63","v":0},{"$f":"CU63","v":0},{"$f":"CV63","v":0},{"$f":"CW63","v":0},{"$f":"CX63","v":0},{"$f":"CY63","v":0},{"$f":"CZ63","v":0},{"$f":"DA63","v":0},{"$f":"DB63","v":0},{"$f":"DC63","v":0},{"$f":"DD63","v":0},{"$f":"DE63","v":0},{"$f":"DF63","v":0},{"$f":"DG63","v":0},{"$f":"DH63","v":0},{"$f":"DI63","v":0},{"$f":"DJ63","v":0},{"$f":"DK63","v":0},{"$f":"DL63","v":0},{"$f":"DM63","v":0},{"$f":"DN63","v":0},{"$f":"DO63","v":0},{"$f":"DP63","v":0},{"$f":"IF(EC63 <> 0, MIN(EC63, CA_threshold, CA_max - SUM(GB13:GB62,GB64:GB67)), 0)","v":0},0,0,0,0,0,0]
[null,52,55,"EX52",{"$f":"_xlfn.IFNA(VLOOKUP($B64, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B64, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F64 <> 0, MIN(F64, CA_threshold, CA_max - SUM(BF13:BF63,BF65:BF67)), 0)","v":0},{"$f":"$BF64","v":0},{"$f":"$BF64","v":0},{"$f":"$BF64","v":0},0,0,null,52,54,55,"EX52","",0,{"$f":"INDEX(CA_HLookup, $BN64, $BM64)","v":0},0,{"$f":"BT64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR64 <> 0, MIN(BR64, CA_threshold, CA_max - SUM(DR13:DR63,DR65:DR67)), 0)","v":0},null,null,null,0,0,null,null,55,52,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP64","v":0},{"$f":"CQ64","v":0},{"$f":"CR64","v":0},{"$f":"CS64","v":0},{"$f":"CT64","v":0},{"$f":"CU64","v":0},{"$f":"CV64","v":0},{"$f":"CW64","v":0},{"$f":"CX64","v":0},{"$f":"CY64","v":0},{"$f":"CZ64","v":0},{"$f":"DA64","v":0},{"$f":"DB64","v":0},{"$f":"DC64","v":0},{"$f":"DD64","v":0},{"$f":"DE64","v":0},{"$f":"DF64","v":0},{"$f":"DG64","v":0},{"$f":"DH64","v":0},{"$f":"DI64","v":0},{"$f":"DJ64","v":0},{"$f":"DK64","v":0},{"$f":"DL64","v":0},{"$f":"DM64","v":0},{"$f":"DN64","v":0},{"$f":"DO64","v":0},{"$f":"DP64","v":0},{"$f":"DQ64","v":0},{"$f":"IF(EC64 <> 0, MIN(EC64, CA_threshold, CA_max - SUM(GC13:GC63,GC65:GC67)), 0)","v":0},0,0,0,0,0]
[null,53,56,"EX53",{"$f":"_xlfn.IFNA(VLOOKUP($B65, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B65, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F65 <> 0, MIN(F65, CA_threshold, CA_max - SUM(BG13:BG64,BG66:BG67)), 0)","v":0},{"$f":"$BG65","v":0},{"$f":"$BG65","v":0},{"$f":"VLOOKUP($D65, $D$12:$BI$67, $C65, FALSE)","v":0},0,null,53,55,56,"EX53","",0,{"$f":"INDEX(CA_HLookup, $BN65, $BM65)","v":0},0,{"$f":"BT65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR65 <> 0, MIN(BR65, CA_threshold, CA_max - SUM(DS13:DS64,DS66:DS67)), 0)","v":0},null,null,0,0,null,null,56,53,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP65","v":0},{"$f":"CQ65","v":0},{"$f":"CR65","v":0},{"$f":"CS65","v":0},{"$f":"CT65","v":0},{"$f":"CU65","v":0},{"$f":"CV65","v":0},{"$f":"CW65","v":0},{"$f":"CX65","v":0},{"$f":"CY65","v":0},{"$f":"CZ65","v":0},{"$f":"DA65","v":0},{"$f":"DB65","v":0},{"$f":"DC65","v":0},{"$f":"DD65","v":0},{"$f":"DE65","v":0},{"$f":"DF65","v":0},{"$f":"DG65","v":0},{"$f":"DH65","v":0},{"$f":"DI65","v":0},{"$f":"DJ65","v":0},{"$f":"DK65","v":0},{"$f":"DL65","v":0},{"$f":"DM65","v":0},{"$f":"DN65","v":0},{"$f":"DO65","v":0},{"$f":"DP65","v":0},{"$f":"DQ65","v":0},{"$f":"DR65","v":0},{"$f":"IF(EC65 <> 0, MIN(EC65, CA_threshold, CA_max - SUM(GD13:GD64,GD66:GD67)), 0)","v":0},{"$f":"BH65","v":0},0,0,0]
[null,54,57,"EX54",{"$f":"_xlfn.IFNA(VLOOKUP($B66, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B66, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F66 <> 0, MIN(F66, CA_threshold, CA_max - SUM(BH13:BH65,BH67)), 0)","v":0},{"$f":"$BH66","v":0},{"$f":"VLOOKUP($D66, $D$12:$BI$67, $C66, FALSE)","v":0},0,null,54,56,57,"EX54","",0,{"$f":"INDEX(CA_HLookup, $BN66, $BM66)","v":0},0,{"$f":"BT66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR66 <> 0, MIN(BR66, CA_threshold, CA_max - SUM(DT13:DT65,DT67)), 0)","v":0},null,{"$f":"VLOOKUP($D66, $D$12:$BI$67, $C66, FALSE)","v":0},0,null,null,57,54,"",0,0,{"$f":"BT66","v":0},{"$f":"BU66","v":0},{"$f":"BV66","v":0},{"$f":"BW66","v":0},{"$f":"BX66","v":0},{"$f":"BY66","v":0},{"$f":"BZ66","v":0},{"$f":"CA66","v":0},{"$f":"CB66","v":0},{"$f":"CC66","v":0},{"$f":"CD66","v":0},{"$f":"CE66","v":0},{"$f":"CF66","v":0},{"$f":"CG66","v":0},{"$f":"CH66","v":0},{"$f":"CI66","v":0},{"$f":"CJ66","v":0},{"$f":"CK66","v":0},{"$f":"CL66","v":0},{"$f":"CM66","v":0},{"$f":"CN66","v":0},{"$f":"CO66","v":0},{"$f":"CP66","v":0},{"$f":"CQ66","v":0},{"$f":"CR66","v":0},{"$f":"CS66","v":0},{"$f":"CT66","v":0},{"$f":"CU66","v":0},{"$f":"CV66","v":0},{"$f":"CW66","v":0},{"$f":"CX66","v":0},{"$f":"CY66","v":0},{"$f":"CZ66","v":0},{"$f":"DA66","v":0},{"$f":"DB66","v":0},{"$f":"DC66","v":0},{"$f":"DD66","v":0},{"$f":"DE66","v":0},{"$f":"DF66","v":0},{"$f":"DG66","v":0},{"$f":"DH66","v":0},{"$f":"DI66","v":0},{"$f":"DJ66","v":0},{"$f":"DK66","v":0},{"$f":"DL66","v":0},{"$f":"DM66","v":0},{"$f":"DN66","v":0},{"$f":"DO66","v":0},{"$f":"DP66","v":0},{"$f":"DQ66","v":0},{"$f":"DR66","v":0},{"$f":"DS66","v":0},{"$f":"IF(EC66 <> 0, MIN(EC66, CA_threshold, CA_max - SUM(GE13:GE65,GE67)), 0)","v":0},0,{"$f":"VLOOKUP($EA66, $EA$12:$GF$67, $DZ66, FALSE)","v":0},0]
[null,55,58,"EX55",{"$f":"_xlfn.IFNA(VLOOKUP($B67, 'Commercial - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B67, 'Commercial - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F67 <> 0, MIN(F67, CA_threshold, CA_max - SUM(BI13:BI66)), 0)","v":0},{"$f":"VLOOKUP($D67, $D$12:$BI$67, $C67, FALSE)","v":0},0,null,55,57,58,"EX55","",0,{"$f":"INDEX(CA_HLookup, $BN67, $BM67)","v":0},0,{"$f":"BT67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR67 <> 0, MIN(BR67, CA_threshold, CA_max - SUM(DU13:DU66)), 0)","v":0},{"$f":"VLOOKUP($D67, $D$12:$BI$67, $C67, FALSE)","v":0},0,null,null,58,55,"",0,{"$f":"BS67","v":0},{"$f":"BT67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EC67 <> 0, MIN(EC67, CA_threshold, CA_max - SUM(GF13:GF66)), 0)","v":0},{"$f":"VLOOKUP($EA67, $EA$12:$GF$67, $DZ67, FALSE)","v":0},0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Extension threshold",250000]
[null,null,null,null,"Total value of extensions",{"$f":"SUM(G84:G128)","v":0}]
[null,null,null,null,"Maximum value of free extensions",1000000]
[null,null,null,null,"Accumulated free extensions"]
[null,null,null,null,"Balance"]
[]
[null,null,null,null,"Commercial - Monthly"]
[]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55]
[null,null,null,null,null,"Extension",{"$f":"VLOOKUP(G$82, $B$84:$E$138, 4, FALSE)","v":""},{"$f":"VLOOKUP(H$82, $B$84:$E$138, 4, FALSE)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,null,"Extension",{"$f":"G83","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM83","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,"Extension",{"$f":"G83","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM83","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount"]
[null,1,4,"EX1",{"$f":"_xlfn.IFNA(VLOOKUP($B84, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B84, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},{"$f":"IF(F84 <> 0, MIN(F84, CM_threshold, CM_max - SUM(G85:G138)), 0)","v":0},{"$f":"$G84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D84, $D$83:$BI$138, $C84, FALSE)","v":0},{"$f":"F84 - BJ84","v":0},null,"column","row",4,"EX1",{"$f":"E84","v":""},{"$f":"F84","v":0},{"$f":"IF(BR84 <> 0, MIN(BR84, CM_threshold, CM_max - SUM(BS85:BS138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D84, $D$12:$BI$67, $C84, FALSE)","v":0},{"$f":"BR84 - DV84","v":0},null,null,4,1,{"$f":"E84","v":""},{"$f":"F84","v":0},{"$f":"IF(EC84 <> 0, MIN(EC84, CM_threshold, CM_max - SUM(ED85:ED138)), 0)","v":0},{"$f":"H84","v":0},{"$f":"I84","v":0},{"$f":"J84","v":0},{"$f":"K84","v":0},{"$f":"L84","v":0},{"$f":"M84","v":0},{"$f":"N84","v":0},{"$f":"O84","v":0},{"$f":"P84","v":0},{"$f":"Q84","v":0},{"$f":"R84","v":0},{"$f":"S84","v":0},{"$f":"T84","v":0},{"$f":"U84","v":0},{"$f":"V84","v":0},{"$f":"W84","v":0},{"$f":"X84","v":0},{"$f":"Y84","v":0},{"$f":"Z84","v":0},{"$f":"AA84","v":0},{"$f":"AB84","v":0},{"$f":"AC84","v":0},{"$f":"AD84","v":0},{"$f":"AE84","v":0},{"$f":"AF84","v":0},{"$f":"AG84","v":0},{"$f":"AH84","v":0},{"$f":"AI84","v":0},{"$f":"AJ84","v":0},{"$f":"AK84","v":0},{"$f":"AL84","v":0},{"$f":"AM84","v":0},{"$f":"AN84","v":0},{"$f":"AO84","v":0},{"$f":"AP84","v":0},{"$f":"AQ84","v":0},{"$f":"AR84","v":0},{"$f":"AS84","v":0},{"$f":"AT84","v":0},{"$f":"AU84","v":0},{"$f":"AV84","v":0},{"$f":"AW84","v":0},{"$f":"AX84","v":0},{"$f":"AY84","v":0},{"$f":"AZ84","v":0},{"$f":"BA84","v":0},{"$f":"BB84","v":0},{"$f":"BC84","v":0},{"$f":"BD84","v":0},{"$f":"BE84","v":0},{"$f":"BF84","v":0},{"$f":"BG84","v":0},{"$f":"BH84","v":0},{"$f":"BI84","v":0},{"$f":"VLOOKUP($EA84, $EA$83:$GF$138, $DZ84, FALSE)","v":0},{"$f":"IFERROR(EC84 - GG84, 0)","v":0}]
[null,2,{"$f":"C84+1","v":5},"EX2",{"$f":"_xlfn.IFNA(VLOOKUP($B85, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B85, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,{"$f":"IF(F85 <> 0, MIN(F85, CM_threshold, CM_max - SUM(H84,H86:H138)), 0)","v":0},{"$f":"$H85","v":0},0,{"$f":"$H85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D85, $D$83:$BI$138, $C85, FALSE)","v":0},{"$f":"F85 - BJ85","v":0},null,2,4,{"$f":"BO84+1","v":5},"EX2","",0,{"$f":"INDEX(CM_HLookup, $BN85, $BM85)","v":0},{"$f":"IF(BR85 <> 0, MIN(BR85, CM_threshold, CM_max - SUM(BT84,BT86:BT138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D85, $D$12:$BI$67, $C85, FALSE)","v":0},{"$f":"BR85 - DV85","v":0},null,null,{"$f":"DZ84+1","v":5},2,"",0,{"$f":"BS85","v":0},{"$f":"IF(EC85 <> 0, MIN(EC85, CM_threshold, CM_max - SUM(EE84,EE86:EE138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA85, $EA$83:$GF$138, $DZ85, FALSE)","v":0},0]
[null,3,{"$f":"C85+1","v":6},"EX3",{"$f":"_xlfn.IFNA(VLOOKUP($B86, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B86, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,{"$f":"IF(F86 <> 0, MIN(F86, CM_threshold, CM_max - SUM(I84:I85,I87:I138)), 0)","v":0},{"$f":"$I86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM85+1","v":3},{"$f":"BN85+1","v":5},{"$f":"BO85+1","v":6},"EX3","",0,{"$f":"INDEX(CM_HLookup, $BN86, $BM86)","v":0},{"$f":"BS86","v":0},{"$f":"IF(BR86 <> 0, MIN(BR86, CM_threshold, CM_max - SUM(BU84:BU85,BU87:BU138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"DZ85+1","v":6},3,"",0,0,{"$f":"BT86","v":0},{"$f":"IF(EC86 <> 0, MIN(EC86, CM_threshold, CM_max - SUM(EF84:EF85,EF87:EF138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,7,"EX4",{"$f":"_xlfn.IFNA(VLOOKUP($B87, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B87, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,{"$f":"IF(F87 <> 0, MIN(F87, CM_threshold, CM_max - SUM(J84:J86,J88:J138)), 0)","v":0},{"$f":"$J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM86+1","v":4},6,7,"EX4","",0,{"$f":"INDEX(CM_HLookup, $BN87, $BM87)","v":0},{"$f":"BS87","v":0},{"$f":"BT87","v":0},{"$f":"IF(BR87 <> 0, MIN(BR87, CM_threshold, CM_max - SUM(BV84:BV86,BV88:BV138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,7,4,"",0,0,0,{"$f":"BU87","v":0},{"$f":"IF(EC87 <> 0, MIN(EC87, CM_threshold, CM_max - SUM(EG84:EG86,EG88:EG138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,8,"EX5",{"$f":"_xlfn.IFNA(VLOOKUP($B88, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B88, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,{"$f":"IF(F88 <> 0, MIN(F88, CM_threshold, CM_max - SUM(K84:K87,K89:K138)), 0)","v":0},{"$f":"$K88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$K88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,7,8,"EX5","",0,{"$f":"INDEX(CM_HLookup, $BN88, $BM88)","v":0},0,0,{"$f":"BU88","v":0},{"$f":"IF(BR88 <> 0, MIN(BR88, CM_threshold, CM_max - SUM(BW84:BW87,BW89:BW138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,8,5,"",0,0,0,0,{"$f":"BV88","v":0},{"$f":"IF(EC88 <> 0, MIN(EC88, CM_threshold, CM_max - SUM(EH84:EH87,EH89:EH138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,9,"EX6",{"$f":"_xlfn.IFNA(VLOOKUP($B89, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B89, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,{"$f":"IF(F89 <> 0, MIN(F89, CM_threshold, CM_max - SUM(L84:L88,L90:L138)), 0)","v":0},{"$f":"$L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,8,9,"EX6","",0,{"$f":"INDEX(CM_HLookup, $BN89, $BM89)","v":0},0,0,0,{"$f":"BV89","v":0},{"$f":"IF(BR89 <> 0, MIN(BR89, CM_threshold, CM_max - SUM(BX84:BX88,BX90:BX138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,9,6,"",0,0,0,0,0,{"$f":"BW89","v":0},{"$f":"IF(EC89 <> 0, MIN(EC89, CM_threshold, CM_max - SUM(EI84:EI88,EI90:EI138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,10,"EX7",{"$f":"_xlfn.IFNA(VLOOKUP($B90, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B90, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,{"$f":"IF(F90 <> 0, MIN(F90, CM_threshold, CM_max - SUM(M84:M89,M91:M138)), 0)","v":0},{"$f":"$M90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,9,10,"EX7","",0,{"$f":"INDEX(CM_HLookup, $BN90, $BM90)","v":0},0,0,0,0,{"$f":"BW90","v":0},{"$f":"IF(BR90 <> 0, MIN(BR90, CM_threshold, CM_max - SUM(BY84:BY89,BY91:BY138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,10,7,"",0,0,0,0,0,0,{"$f":"BX90","v":0},{"$f":"IF(EC90 <> 0, MIN(EC90, CM_threshold, CM_max - SUM(EJ84:EJ89,EJ91:EJ138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,11,"EX8",{"$f":"_xlfn.IFNA(VLOOKUP($B91, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B91, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(F91 <> 0, MIN(F91, CM_threshold, CM_max - SUM(N84:N90,N92:N138)), 0)","v":0},{"$f":"$N91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,10,11,"EX8","",0,{"$f":"INDEX(CM_HLookup, $BN91, $BM91)","v":0},0,0,0,0,0,{"$f":"BX91","v":0},{"$f":"IF(BR91 <> 0, MIN(BR91, CM_threshold, CM_max - SUM(BZ84:BZ90,BZ92:BZ138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,11,8,"",0,0,0,0,0,0,0,{"$f":"BY91","v":0},{"$f":"IF(EC91 <> 0, MIN(EC91, CM_threshold, CM_max - SUM(EK84:EK90,EK92:EK138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,12,"EX9",{"$f":"_xlfn.IFNA(VLOOKUP($B92, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B92, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(F92 <> 0, MIN(F92, CM_threshold, CM_max - SUM(O84:O91,O93:O138)), 0)","v":0},{"$f":"$O92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,11,12,"EX9","",0,{"$f":"INDEX(CM_HLookup, $BN92, $BM92)","v":0},0,0,0,0,0,0,{"$f":"BY92","v":0},{"$f":"IF(BR92 <> 0, MIN(BR92, CM_threshold, CM_max - SUM(CA84:CA91,CA93:CA138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,12,9,"",0,0,0,0,0,0,0,0,{"$f":"BZ92","v":0},{"$f":"IF(EC92 <> 0, MIN(EC92, CM_threshold, CM_max - SUM(EL84:EL91,EL93:EL138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,13,"EX10",{"$f":"_xlfn.IFNA(VLOOKUP($B93, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B93, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(F93 <> 0, MIN(F93, CM_threshold, CM_max - SUM(P84:P92,P94:P138)), 0)","v":0},{"$f":"$P93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,12,13,"EX10","",0,{"$f":"INDEX(CM_HLookup, $BN93, $BM93)","v":0},0,0,0,0,0,0,0,{"$f":"BZ93","v":0},{"$f":"IF(BR93 <> 0, MIN(BR93, CM_threshold, CM_max - SUM(CB84:CB92,CB94:CB138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,13,10,"",0,0,0,0,0,0,0,0,0,{"$f":"CA93","v":0},{"$f":"IF(EC93 <> 0, MIN(EC93, CM_threshold, CM_max - SUM(EM84:EM92,EM94:EM138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,14,"EX11",{"$f":"_xlfn.IFNA(VLOOKUP($B94, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B94, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F94 <> 0, MIN(F94, CM_threshold, CM_max - SUM(Q84:Q93,Q95:Q138)), 0)","v":0},{"$f":"$Q94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,13,14,"EX11","",0,{"$f":"INDEX(CM_HLookup, $BN94, $BM94)","v":0},0,0,0,0,0,0,0,0,{"$f":"CA94","v":0},{"$f":"IF(BR94 <> 0, MIN(BR94, CM_threshold, CM_max - SUM(CC84:CC93,CC95:CC138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,14,11,"",0,0,0,0,0,0,0,0,0,0,{"$f":"CB94","v":0},{"$f":"IF(EC94 <> 0, MIN(EC94, CM_threshold, CM_max - SUM(EN84:EN93,EN95:EN138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,15,"EX12",{"$f":"_xlfn.IFNA(VLOOKUP($B95, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B95, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F95 <> 0, MIN(F95, CM_threshold, CM_max - SUM(R84:R94,R96:R138)), 0)","v":0},{"$f":"$R95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,14,15,"EX12","",0,{"$f":"INDEX(CM_HLookup, $BN95, $BM95)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CB95","v":0},{"$f":"IF(BR95 <> 0, MIN(BR95, CM_threshold, CM_max - SUM(CD84:CD94,CD96:CD138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,15,12,"",0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC95","v":0},{"$f":"IF(EC95 <> 0, MIN(EC95, CM_threshold, CM_max - SUM(EO84:EO94,EO96:EO138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,16,"EX13",{"$f":"_xlfn.IFNA(VLOOKUP($B96, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B96, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F96 <> 0, MIN(F96, CM_threshold, CM_max - SUM(S84:S95,S97:S138)), 0)","v":0},{"$f":"$S96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,15,16,"EX13","",0,{"$f":"INDEX(CM_HLookup, $BN96, $BM96)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CC96","v":0},{"$f":"IF(BR96 <> 0, MIN(BR96, CM_threshold, CM_max - SUM(CE84:CE95,CE97:CE138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,16,13,"",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD96","v":0},{"$f":"IF(EC96 <> 0, MIN(EC96, CM_threshold, CM_max - SUM(EP84:EP95,EP97:EP138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,17,"EX14",{"$f":"_xlfn.IFNA(VLOOKUP($B97, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B97, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F97 <> 0, MIN(F97, CM_threshold, CM_max - SUM(T84:T96,T98:T138)), 0)","v":0},{"$f":"$T97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,16,17,"EX14","",0,{"$f":"INDEX(CM_HLookup, $BN97, $BM97)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD97","v":0},{"$f":"IF(BR97 <> 0, MIN(BR97, CM_threshold, CM_max - SUM(CF84:CF96,CF98:CF138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,17,14,"",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE97","v":0},{"$f":"IF(EC97 <> 0, MIN(EC97, CM_threshold, CM_max - SUM(EQ84:EQ96,EQ98:EQ138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,18,"EX15",{"$f":"_xlfn.IFNA(VLOOKUP($B98, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B98, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F98 <> 0, MIN(F98, CM_threshold, CM_max - SUM(U84:U97,U99:U138)), 0)","v":0},{"$f":"$U98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,17,18,"EX15","",0,{"$f":"INDEX(CM_HLookup, $BN98, $BM98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE98","v":0},{"$f":"IF(BR98 <> 0, MIN(BR98, CM_threshold, CM_max - SUM(CG84:CG97,CG99:CG138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,18,15,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF98","v":0},{"$f":"IF(EC98 <> 0, MIN(EC98, CM_threshold, CM_max - SUM(ER84:ER97,ER99:ER138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,19,"EX16",{"$f":"_xlfn.IFNA(VLOOKUP($B99, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B99, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F99 <> 0, MIN(F99, CM_threshold, CM_max - SUM(V84:V98,V100:V138)), 0)","v":0},{"$f":"$V99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,18,19,"EX16","",0,{"$f":"INDEX(CM_HLookup, $BN99, $BM99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF99","v":0},{"$f":"IF(BR99 <> 0, MIN(BR99, CM_threshold, CM_max - SUM(CH84:CH98,CH100:CH138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,19,16,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG99","v":0},{"$f":"IF(EC99 <> 0, MIN(EC99, CM_threshold, CM_max - SUM(ES84:ES98,ES100:ES138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,20,"EX17",{"$f":"_xlfn.IFNA(VLOOKUP($B100, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B100, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F100 <> 0, MIN(F100, CM_threshold, CM_max - SUM(W84:W99,W101:W138)), 0)","v":0},{"$f":"$W100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,19,20,"EX17","",0,{"$f":"INDEX(CM_HLookup, $BN100, $BM100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG100","v":0},{"$f":"IF(BR100 <> 0, MIN(BR100, CM_threshold, CM_max - SUM(CI84:CI99,CI101:CI138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,20,17,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH100","v":0},{"$f":"IF(EC100 <> 0, MIN(EC100, CM_threshold, CM_max - SUM(ET84:ET99,ET101:ET138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,21,"EX18",{"$f":"_xlfn.IFNA(VLOOKUP($B101, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B101, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F101 <> 0, MIN(F101, CM_threshold, CM_max - SUM(X84:X100,X102:X138)), 0)","v":0},{"$f":"$X101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,20,21,"EX18","",0,{"$f":"INDEX(CM_HLookup, $BN101, $BM101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH101","v":0},{"$f":"IF(BR101 <> 0, MIN(BR101, CM_threshold, CM_max - SUM(CJ84:CJ100,CJ102:CJ138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,21,18,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI101","v":0},{"$f":"IF(EC101 <> 0, MIN(EC101, CM_threshold, CM_max - SUM(EU84:EU100,EU102:EU138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,22,"EX19",{"$f":"_xlfn.IFNA(VLOOKUP($B102, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B102, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F102 <> 0, MIN(F102, CM_threshold, CM_max - SUM(Y84:Y101,Y103:Y138)), 0)","v":0},{"$f":"$Y102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,21,22,"EX19","",0,{"$f":"INDEX(CM_HLookup, $BN102, $BM102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI102","v":0},{"$f":"IF(BR102 <> 0, MIN(BR102, CM_threshold, CM_max - SUM(CK84:CK101,CK103:CK138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,22,19,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ102","v":0},{"$f":"IF(EC102 <> 0, MIN(EC102, CM_threshold, CM_max - SUM(EV84:EV101,EV103:EV138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,23,"EX20",{"$f":"_xlfn.IFNA(VLOOKUP($B103, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B103, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F103 <> 0, MIN(F103, CM_threshold, CM_max - SUM(Z84:Z102,Z104:Z138)), 0)","v":0},{"$f":"$Z103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM102+1","v":20},22,23,"EX20","",0,{"$f":"INDEX(CM_HLookup, $BN103, $BM103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ103","v":0},{"$f":"IF(BR103 <> 0, MIN(BR103, CM_threshold, CM_max - SUM(CL84:CL102,CL104:CL138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,23,20,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK103","v":0},{"$f":"IF(EC103 <> 0, MIN(EC103, CM_threshold, CM_max - SUM(EW84:EW102,EW104:EW138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,24,"EX21",{"$f":"_xlfn.IFNA(VLOOKUP($B104, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B104, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F104 <> 0, MIN(F104, CM_threshold, CM_max - SUM(AA84:AA103,AA105:AA138)), 0)","v":0},{"$f":"$AA104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,23,24,"EX21","",0,{"$f":"INDEX(CM_HLookup, $BN104, $BM104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK104","v":0},{"$f":"IF(BR104 <> 0, MIN(BR104, CM_threshold, CM_max - SUM(CM84:CM103,CM105:CM138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,24,21,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL104","v":0},{"$f":"IF(EC104 <> 0, MIN(EC104, CM_threshold, CM_max - SUM(EX84:EX103,EX105:EX138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,25,"EX22",{"$f":"_xlfn.IFNA(VLOOKUP($B105, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B105, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F105 <> 0, MIN(F105, CM_threshold, CM_max - SUM(AB84:AB104,AB106:AB138)), 0)","v":0},{"$f":"$AB105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,24,25,"EX22","",0,{"$f":"INDEX(CM_HLookup, $BN105, $BM105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL105","v":0},{"$f":"IF(BR105 <> 0, MIN(BR105, CM_threshold, CM_max - SUM(CN84:CN104,CN106:CN138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,25,22,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM105","v":0},{"$f":"IF(EC105 <> 0, MIN(EC105, CM_threshold, CM_max - SUM(EY84:EY104,EY106:EY138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,26,"EX23",{"$f":"_xlfn.IFNA(VLOOKUP($B106, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B106, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F106 <> 0, MIN(F106, CM_threshold, CM_max - SUM(AC84:AC105,AC107:AC138)), 0)","v":0},{"$f":"$AC106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,25,26,"EX23","",0,{"$f":"INDEX(CM_HLookup, $BN106, $BM106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM106","v":0},{"$f":"IF(BR106 <> 0, MIN(BR106, CM_threshold, CM_max - SUM(CO84:CO105,CO107:CO138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,26,23,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN106","v":0},{"$f":"IF(EC106 <> 0, MIN(EC106, CM_threshold, CM_max - SUM(EZ84:EZ105,EZ107:EZ138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,27,"EX24",{"$f":"_xlfn.IFNA(VLOOKUP($B107, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B107, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F107 <> 0, MIN(F107, CM_threshold, CM_max - SUM(AD84:AD106,AD108:AD138)), 0)","v":0},{"$f":"$AD107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,26,27,"EX24","",0,{"$f":"INDEX(CM_HLookup, $BN107, $BM107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN107","v":0},{"$f":"IF(BR107 <> 0, MIN(BR107, CM_threshold, CM_max - SUM(CP84:CP106,CP108:CP138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,27,24,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO107","v":0},{"$f":"IF(EC107 <> 0, MIN(EC107, CM_threshold, CM_max - SUM(FA84:FA106,FA108:FA138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,28,"EX25",{"$f":"_xlfn.IFNA(VLOOKUP($B108, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B108, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F108 <> 0, MIN(F108, CM_threshold, CM_max - SUM(AE84:AE107,AE109:AE138)), 0)","v":0},{"$f":"$AE108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,27,28,"EX25","",0,{"$f":"INDEX(CM_HLookup, $BN108, $BM108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO108","v":0},{"$f":"IF(BR108 <> 0, MIN(BR108, CM_threshold, CM_max - SUM(CQ84:CQ107,CQ109:CQ138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,28,25,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP108","v":0},{"$f":"IF(EC108 <> 0, MIN(EC108, CM_threshold, CM_max - SUM(FB84:FB107,FB109:FB138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,29,"EX26",{"$f":"_xlfn.IFNA(VLOOKUP($B109, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B109, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F109 <> 0, MIN(F109, CM_threshold, CM_max - SUM(AF84:AF108,AF110:AF138)), 0)","v":0},{"$f":"$AF109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,28,29,"EX26","",0,{"$f":"INDEX(CM_HLookup, $BN109, $BM109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP109","v":0},{"$f":"IF(BR109 <> 0, MIN(BR109, CM_threshold, CM_max - SUM(CR84:CR108,CR110:CR138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,29,26,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CQ109","v":0},{"$f":"IF(EC109 <> 0, MIN(EC109, CM_threshold, CM_max - SUM(FC84:FC108,FC110:FC138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,30,"EX27",{"$f":"_xlfn.IFNA(VLOOKUP($B110, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B110, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F110 <> 0, MIN(F110, CM_threshold, CM_max - SUM(AG84:AG109,AG111:AG138)), 0)","v":0},{"$f":"$AG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,29,30,"EX27","",0,{"$f":"INDEX(CM_HLookup, $BN110, $BM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CQ110","v":0},{"$f":"IF(BR110 <> 0, MIN(BR110, CM_threshold, CM_max - SUM(CS84:CS109,CS111:CS138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,30,27,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CR110","v":0},{"$f":"IF(EC110 <> 0, MIN(EC110, CM_threshold, CM_max - SUM(FD84:FD109,FD111:FD138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA110, $EA$83:$GF$138, $DZ110, FALSE)","v":0},0]
[null,28,31,"EX28",{"$f":"_xlfn.IFNA(VLOOKUP($B111, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B111, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F111 <> 0, MIN(F111, CM_threshold, CM_max - SUM(AH84:AH110,AH112:AH138)), 0)","v":0},{"$f":"$AH111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,30,31,"EX28","",0,{"$f":"INDEX(CM_HLookup, $BN111, $BM111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CR111","v":0},{"$f":"IF(BR111 <> 0, MIN(BR111, CM_threshold, CM_max - SUM(CT84:CT110,CT112:CT138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,31,28,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS111","v":0},{"$f":"IF(EC111 <> 0, MIN(EC111, CM_threshold, CM_max - SUM(FE84:FE110,FE112:FE138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,32,"EX29",{"$f":"_xlfn.IFNA(VLOOKUP($B112, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B112, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F112 <> 0, MIN(F112, CM_threshold, CM_max - SUM(AI84:AI111,AI113:AI138)), 0)","v":0},{"$f":"$AI112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,31,32,"EX29","",0,{"$f":"INDEX(CM_HLookup, $BN112, $BM112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS112","v":0},{"$f":"IF(BR112 <> 0, MIN(BR112, CM_threshold, CM_max - SUM(CU84:CU111,CU113:CU138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,32,29,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT112","v":0},{"$f":"IF(EC112 <> 0, MIN(EC112, CM_threshold, CM_max - SUM(FF84:FF111,FF113:FF138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,33,"EX30",{"$f":"_xlfn.IFNA(VLOOKUP($B113, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B113, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F113 <> 0, MIN(F113, CM_threshold, CM_max - SUM(AJ84:AJ112,AJ114:AJ138)), 0)","v":0},{"$f":"$AJ113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,32,33,"EX30","",0,{"$f":"INDEX(CM_HLookup, $BN113, $BM113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT113","v":0},{"$f":"IF(BR113 <> 0, MIN(BR113, CM_threshold, CM_max - SUM(CV84:CV112,CV114:CV138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,33,30,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CU113","v":0},{"$f":"IF(EC113 <> 0, MIN(EC113, CM_threshold, CM_max - SUM(FG84:FG112,FG114:FG138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,34,"EX31",{"$f":"_xlfn.IFNA(VLOOKUP($B114, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B114, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F114 <> 0, MIN(F114, CM_threshold, CM_max - SUM(AK84:AK113,AK115:AK138)), 0)","v":0},{"$f":"$AK114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31,33,34,"EX31","",0,{"$f":"INDEX(CM_HLookup, $BN114, $BM114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CU114","v":0},{"$f":"IF(BR114 <> 0, MIN(BR114, CM_threshold, CM_max - SUM(CW84:CW113,CW115:CW138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,34,31,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CV114","v":0},{"$f":"IF(EC114 <> 0, MIN(EC114, CM_threshold, CM_max - SUM(FH84:FH113,FH115:FH138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,35,"EX32",{"$f":"_xlfn.IFNA(VLOOKUP($B115, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B115, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F115 <> 0, MIN(F115, CM_threshold, CM_max - SUM(AL84:AL114,AL116:AL138)), 0)","v":0},{"$f":"$AL115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32,34,35,"EX32","",0,{"$f":"INDEX(CM_HLookup, $BN115, $BM115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CV115","v":0},{"$f":"IF(BR115 <> 0, MIN(BR115, CM_threshold, CM_max - SUM(CX84:CX114,CX116:CX138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,35,32,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW115","v":0},{"$f":"IF(EC115 <> 0, MIN(EC115, CM_threshold, CM_max - SUM(FI84:FI114,FI116:FI138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,36,"EX33",{"$f":"_xlfn.IFNA(VLOOKUP($B116, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B116, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F116 <> 0, MIN(F116, CM_threshold, CM_max - SUM(AM84:AM115,AM117:AM138)), 0)","v":0},{"$f":"$AM116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,33,35,36,"EX33","",0,{"$f":"INDEX(CM_HLookup, $BN116, $BM116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW116","v":0},{"$f":"IF(BR116 <> 0, MIN(BR116, CM_threshold, CM_max - SUM(CY84:CY115,CY117:CY138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,36,33,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX116","v":0},{"$f":"IF(EC116 <> 0, MIN(EC116, CM_threshold, CM_max - SUM(FJ84:FJ115,FJ117:FJ138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,37,"EX34",{"$f":"_xlfn.IFNA(VLOOKUP($B117, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B117, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F117 <> 0, MIN(F117, CM_threshold, CM_max - SUM(AN84:AN116,AN118:AN138)), 0)","v":0},{"$f":"$AN117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,34,36,37,"EX34","",0,{"$f":"INDEX(CM_HLookup, $BN117, $BM117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX117","v":0},{"$f":"IF(BR117 <> 0, MIN(BR117, CM_threshold, CM_max - SUM(CZ84:CZ116,CZ118:CZ138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,37,34,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY117","v":0},{"$f":"IF(EC117 <> 0, MIN(EC117, CM_threshold, CM_max - SUM(FK84:FK116,FK118:FK138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,38,"EX35",{"$f":"_xlfn.IFNA(VLOOKUP($B118, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B118, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F118 <> 0, MIN(F118, CM_threshold, CM_max - SUM(AO84:AO117,AO119:AO138)), 0)","v":0},{"$f":"$AO118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,37,38,"EX35","",0,{"$f":"INDEX(CM_HLookup, $BN118, $BM118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY118","v":0},{"$f":"IF(BR118 <> 0, MIN(BR118, CM_threshold, CM_max - SUM(DA84:DA117,DA119:DA138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,38,35,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ118","v":0},{"$f":"IF(EC118 <> 0, MIN(EC118, CM_threshold, CM_max - SUM(FL84:FL117,FL119:FL138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,39,"EX36",{"$f":"_xlfn.IFNA(VLOOKUP($B119, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B119, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F119 <> 0, MIN(F119, CM_threshold, CM_max - SUM(AP84:AP118,AP120:AP138)), 0)","v":0},{"$f":"$AP119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM118+1","v":36},38,39,"EX36","",0,{"$f":"INDEX(CM_HLookup, $BN119, $BM119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ119","v":0},{"$f":"IF(BR119 <> 0, MIN(BR119, CM_threshold, CM_max - SUM(DB84:DB118,DB120:DB138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,39,36,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA119","v":0},{"$f":"IF(EC119 <> 0, MIN(EC119, CM_threshold, CM_max - SUM(FM84:FM118,FM120:FM138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,40,"EX37",{"$f":"_xlfn.IFNA(VLOOKUP($B120, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B120, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F120 <> 0, MIN(F120, CM_threshold, CM_max - SUM(AQ84:AQ119,AQ121:AQ138)), 0)","v":0},{"$f":"$AQ120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,37,39,40,"EX37","",0,{"$f":"INDEX(CM_HLookup, $BN120, $BM120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE120","v":0},{"$f":"CF120","v":0},{"$f":"CG120","v":0},{"$f":"CH120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA120","v":0},{"$f":"IF(BR120 <> 0, MIN(BR120, CM_threshold, CM_max - SUM(DC84:DC119,DC121:DC138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,40,37,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB120","v":0},{"$f":"IF(EC120 <> 0, MIN(EC120, CM_threshold, CM_max - SUM(FN84:FN119,FN121:FN138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,41,"EX38",{"$f":"_xlfn.IFNA(VLOOKUP($B121, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B121, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F121 <> 0, MIN(F121, CM_threshold, CM_max - SUM(AR84:AR120,AR122:AR138)), 0)","v":0},{"$f":"$AR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,38,40,41,"EX38","",0,{"$f":"INDEX(CM_HLookup, $BN121, $BM121)","v":0},{"$f":"BS121","v":0},{"$f":"BT121","v":0},{"$f":"BU121","v":0},{"$f":"BV121","v":0},{"$f":"BW121","v":0},{"$f":"BX121","v":0},{"$f":"BY121","v":0},{"$f":"BZ121","v":0},{"$f":"CA121","v":0},{"$f":"CB121","v":0},{"$f":"CC121","v":0},{"$f":"CD121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB121","v":0},{"$f":"IF(BR121 <> 0, MIN(BR121, CM_threshold, CM_max - SUM(DD84:DD120,DD122:DD138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,41,38,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC121","v":0},{"$f":"IF(EC121 <> 0, MIN(EC121, CM_threshold, CM_max - SUM(FO84:FO120,FO122:FO138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,42,"EX39",{"$f":"_xlfn.IFNA(VLOOKUP($B122, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B122, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F122 <> 0, MIN(F122, CM_threshold, CM_max - SUM(AS84:AS121,AS123:AS138)), 0)","v":0},{"$f":"$AS122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,39,41,42,"EX39","",0,{"$f":"INDEX(CM_HLookup, $BN122, $BM122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB122","v":0},{"$f":"DC122","v":0},{"$f":"IF(BR122 <> 0, MIN(BR122, CM_threshold, CM_max - SUM(DE84:DE121,DE123:DE138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,42,39,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD122","v":0},{"$f":"IF(EC122 <> 0, MIN(EC122, CM_threshold, CM_max - SUM(FP84:FP121,FP123:FP138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,43,"EX40",{"$f":"_xlfn.IFNA(VLOOKUP($B123, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B123, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F123 <> 0, MIN(F123, CM_threshold, CM_max - SUM(AT84:AT122,AT124:AT138)), 0)","v":0},{"$f":"$AT123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,40,42,43,"EX40","",0,{"$f":"INDEX(CM_HLookup, $BN123, $BM123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD123","v":0},{"$f":"IF(BR123 <> 0, MIN(BR123, CM_threshold, CM_max - SUM(DF84:DF122,DF124:DF138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,43,40,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE123","v":0},{"$f":"IF(EC123 <> 0, MIN(EC123, CM_threshold, CM_max - SUM(FQ84:FQ122,FQ124:FQ138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,41,44,"EX41",{"$f":"_xlfn.IFNA(VLOOKUP($B124, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B124, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F124 <> 0, MIN(F124, CM_threshold, CM_max - SUM(AU84:AU123,AU125:AU138)), 0)","v":0},{"$f":"$AU124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,41,43,44,"EX41","",0,{"$f":"INDEX(CM_HLookup, $BN124, $BM124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE124","v":0},{"$f":"IF(BR124 <> 0, MIN(BR124, CM_threshold, CM_max - SUM(DG84:DG123,DG125:DG138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,44,41,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF124","v":0},{"$f":"IF(EC124 <> 0, MIN(EC124, CM_threshold, CM_max - SUM(FR84:FR123,FR125:FR138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,45,"EX42",{"$f":"_xlfn.IFNA(VLOOKUP($B125, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B125, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F125 <> 0, MIN(F125, CM_threshold, CM_max - SUM(AV84:AV124,AV126:AV138)), 0)","v":0},{"$f":"$AV125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,42,44,45,"EX42","",0,{"$f":"INDEX(CM_HLookup, $BN125, $BM125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA125","v":0},0,0,0,0,{"$f":"DF125","v":0},{"$f":"IF(BR125 <> 0, MIN(BR125, CM_threshold, CM_max - SUM(DH84:DH124,DH126:DH138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,45,42,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG125","v":0},{"$f":"IF(EC125 <> 0, MIN(EC125, CM_threshold, CM_max - SUM(FS84:FS124,FS126:FS138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,46,"EX43",{"$f":"_xlfn.IFNA(VLOOKUP($B126, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B126, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F126 <> 0, MIN(F126, CM_threshold, CM_max - SUM(AW84:AW125,AW127:AW138)), 0)","v":0},{"$f":"$AW126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,43,45,46,"EX43","",0,{"$f":"INDEX(CM_HLookup, $BN126, $BM126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA126","v":0},0,0,0,0,0,{"$f":"DG126","v":0},{"$f":"IF(BR126 <> 0, MIN(BR126, CM_threshold, CM_max - SUM(DI84:DI125,DI127:DI138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,46,43,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH126","v":0},{"$f":"IF(EC126 <> 0, MIN(EC126, CM_threshold, CM_max - SUM(FT84:FT125,FT127:FT138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,47,"EX44",{"$f":"_xlfn.IFNA(VLOOKUP($B127, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B127, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F127 <> 0, MIN(F127, CM_threshold, CM_max - SUM(AX84:AX126,AX128:AX138)), 0)","v":0},{"$f":"$AX127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,44,46,47,"EX44","",0,{"$f":"INDEX(CM_HLookup, $BN127, $BM127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA127","v":0},0,0,0,0,0,0,{"$f":"DH127","v":0},{"$f":"IF(BR127 <> 0, MIN(BR127, CM_threshold, CM_max - SUM(DJ84:DJ126,DJ128:DJ138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,47,44,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI127","v":0},{"$f":"IF(EC127 <> 0, MIN(EC127, CM_threshold, CM_max - SUM(FU84:FU126,FU128:FU138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,48,"EX45",{"$f":"_xlfn.IFNA(VLOOKUP($B128, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B128, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F128 <> 0, MIN(F128, CM_threshold, CM_max - SUM(AY84:AY127,AY129:AY138)), 0)","v":0},{"$f":"$AY128","v":0},0,0,0,0,0,0,0,0,0,0,0,null,45,47,48,"EX45","",0,{"$f":"INDEX(CM_HLookup, $BN128, $BM128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA128","v":0},0,0,0,0,0,0,0,{"$f":"DI128","v":0},{"$f":"IF(BR128 <> 0, MIN(BR128, CM_threshold, CM_max - SUM(DK84:DK127,DK129:DK138)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,0,0,null,null,48,45,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DJ128","v":0},{"$f":"IF(EC128 <> 0, MIN(EC128, CM_threshold, CM_max - SUM(FV84:FV127,FV129:FV138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,49,"EX46",{"$f":"_xlfn.IFNA(VLOOKUP($B129, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B129, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F129 <> 0, MIN(F129, CM_threshold, CM_max - SUM(AZ84:AZ128,AZ130:AZ138)), 0)","v":0},{"$f":"$AZ129","v":0},0,0,0,0,0,0,0,0,0,0,null,46,48,49,"EX46","",0,{"$f":"INDEX(CM_HLookup, $BN129, $BM129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI129","v":0},{"$f":"DJ129","v":0},{"$f":"IF(BR129 <> 0, MIN(BR129, CM_threshold, CM_max - SUM(DL84:DL128,DL130:DL138)), 0)","v":0},null,null,null,null,null,null,null,null,null,0,0,null,null,49,46,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DK129","v":0},{"$f":"IF(EC129 <> 0, MIN(EC129, CM_threshold, CM_max - SUM(FW84:FW128,FW130:FW138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,47,50,"EX47",{"$f":"_xlfn.IFNA(VLOOKUP($B130, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B130, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F130 <> 0, MIN(F130, CM_threshold, CM_max - SUM(BA84:BA129,BA131:BA138)), 0)","v":0},{"$f":"$BA130","v":0},0,0,0,0,0,0,0,0,0,null,47,49,50,"EX47","",0,{"$f":"INDEX(CM_HLookup, $BN130, $BM130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI130","v":0},{"$f":"DJ130","v":0},{"$f":"DK130","v":0},{"$f":"IF(BR130 <> 0, MIN(BR130, CM_threshold, CM_max - SUM(DM84:DM129,DM131:DM138)), 0)","v":0},null,null,null,null,null,null,null,null,0,0,null,null,50,47,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL130","v":0},{"$f":"IF(EC130 <> 0, MIN(EC130, CM_threshold, CM_max - SUM(FX84:FX129,FX131:FX138)), 0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,48,51,"EX48",{"$f":"_xlfn.IFNA(VLOOKUP($B131, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B131, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F131 <> 0, MIN(F131, CM_threshold, CM_max - SUM(BB84:BB130,BB132:BB138)), 0)","v":0},{"$f":"$BB131","v":0},0,0,0,0,0,0,0,0,null,48,50,51,"EX48","",0,{"$f":"INDEX(CM_HLookup, $BN131, $BM131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL131","v":0},{"$f":"IF(BR131 <> 0, MIN(BR131, CM_threshold, CM_max - SUM(DN84:DN130,DN132:DN138)), 0)","v":0},null,null,null,null,null,null,null,0,0,null,null,51,48,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DM131","v":0},{"$f":"IF(EC131 <> 0, MIN(EC131, CM_threshold, CM_max - SUM(FY84:FY130,FY132:FY138)), 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,49,52,"EX49",{"$f":"_xlfn.IFNA(VLOOKUP($B132, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B132, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F132 <> 0, MIN(F132, CM_threshold, CM_max - SUM(BC84:BC131,BC133:BC138)), 0)","v":0},{"$f":"$BC132","v":0},0,0,0,0,0,0,0,null,49,51,52,"EX49","",0,{"$f":"INDEX(CM_HLookup, $BN132, $BM132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DM132","v":0},{"$f":"IF(BR132 <> 0, MIN(BR132, CM_threshold, CM_max - SUM(DO84:DO131,DO133:DO138)), 0)","v":0},null,null,null,null,null,null,0,0,null,null,52,49,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DN132","v":0},{"$f":"IF(EC132 <> 0, MIN(EC132, CM_threshold, CM_max - SUM(FZ84:FZ131,FZ133:FZ138)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,50,53,"EX50",{"$f":"_xlfn.IFNA(VLOOKUP($B133, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B133, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F133 <> 0, MIN(F133, CM_threshold, CM_max - SUM(BD84:BD132,BD134:BD138)), 0)","v":0},{"$f":"$BD133","v":0},{"$f":"$BD133","v":0},{"$f":"$BD133","v":0},{"$f":"$BD133","v":0},{"$f":"$BD133","v":0},0,0,null,50,52,53,"EX50","",0,{"$f":"INDEX(CM_HLookup, $BN133, $BM133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DN133","v":0},{"$f":"IF(BR133 <> 0, MIN(BR133, CM_threshold, CM_max - SUM(DP84:DP132,DP134:DP138)), 0)","v":0},null,null,null,null,null,0,0,null,null,53,50,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO133","v":0},{"$f":"IF(EC133 <> 0, MIN(EC133, CM_threshold, CM_max - SUM(GA84:GA132,GA134:GA138)), 0)","v":0},0,0,0,0,0,0,0]
[null,51,54,"EX51",{"$f":"_xlfn.IFNA(VLOOKUP($B134, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B134, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F134 <> 0, MIN(F134, CM_threshold, CM_max - SUM(BE84:BE133,BE135:BE138)), 0)","v":0},{"$f":"$BE134","v":0},{"$f":"$BE134","v":0},{"$f":"$BE134","v":0},{"$f":"$BE134","v":0},0,0,null,51,53,54,"EX51","",0,{"$f":"INDEX(CM_HLookup, $BN134, $BM134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO134","v":0},{"$f":"IF(BR134 <> 0, MIN(BR134, CM_threshold, CM_max - SUM(DQ84:DQ133,DQ135:DQ138)), 0)","v":0},null,null,null,null,0,0,null,null,54,51,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP134","v":0},{"$f":"IF(EC134 <> 0, MIN(EC134, CM_threshold, CM_max - SUM(GB84:GB133,GB135:GB138)), 0)","v":0},0,0,0,0,0,0]
[null,52,55,"EX52",{"$f":"_xlfn.IFNA(VLOOKUP($B135, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B135, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F135 <> 0, MIN(F135, CM_threshold, CM_max - SUM(BF84:BF134,BF136:BF138)), 0)","v":0},{"$f":"$BF135","v":0},{"$f":"$BF135","v":0},{"$f":"$BF135","v":0},0,0,null,{"$f":"BM134+1","v":52},54,55,"EX52","",0,{"$f":"INDEX(CM_HLookup, $BN135, $BM135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP135","v":0},{"$f":"IF(BR135 <> 0, MIN(BR135, CM_threshold, CM_max - SUM(DR84:DR134,DR136:DR138)), 0)","v":0},null,null,null,0,0,null,null,55,52,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DQ135","v":0},{"$f":"IF(EC135 <> 0, MIN(EC135, CM_threshold, CM_max - SUM(GC84:GC134,GC136:GC138)), 0)","v":0},0,0,0,0,0]
[null,53,56,"EX53",{"$f":"_xlfn.IFNA(VLOOKUP($B136, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B136, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F136 <> 0, MIN(F136, CM_threshold, CM_max - SUM(BG84:BG135,BG137:BG138)), 0)","v":0},{"$f":"$BG136","v":0},{"$f":"$BG136","v":0},0,0,null,53,55,56,"EX53","",0,{"$f":"INDEX(CM_HLookup, $BN136, $BM136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DQ136","v":0},{"$f":"IF(BR136 <> 0, MIN(BR136, CM_threshold, CM_max - SUM(DS84:DS135,DS137:DS138)), 0)","v":0},null,null,0,0,null,null,56,53,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DR136","v":0},{"$f":"IF(EC136 <> 0, MIN(EC136, CM_threshold, CM_max - SUM(GD84:GD135,GD137:GD138)), 0)","v":0},{"$f":"BH136","v":0},0,0,0]
[null,54,57,"EX54",{"$f":"_xlfn.IFNA(VLOOKUP($B137, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B137, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F137 <> 0, MIN(F137, CM_threshold, CM_max - SUM(BH84:BH136,BH138)), 0)","v":0},{"$f":"$BH137","v":0},0,0,null,54,56,57,"EX54","",0,{"$f":"INDEX(CM_HLookup, $BN137, $BM137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DR137","v":0},{"$f":"IF(BR137 <> 0, MIN(BR137, CM_threshold, CM_max - SUM(DT84:DT136,DT138)), 0)","v":0},null,{"$f":"VLOOKUP($D137, $D$12:$BI$67, $C137, FALSE)","v":0},0,null,null,57,54,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS137","v":0},{"$f":"IF(EC137 <> 0, MIN(EC137, CM_threshold, CM_max - SUM(GE84:GE136,GE138)), 0)","v":0},0,0,0]
[null,55,58,"EX55",{"$f":"_xlfn.IFNA(VLOOKUP($B138, 'Commercial - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B138, 'Commercial - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F138 <> 0, MIN(F138, CM_threshold, CM_max - SUM(BI84:BI137)), 0)","v":0},{"$f":"VLOOKUP($D138, $D$83:$BI$138, $C138, FALSE)","v":0},0,null,55,57,58,"EX55","",0,{"$f":"INDEX(CM_HLookup, $BN138, $BM138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS138","v":0},{"$f":"IF(BR138 <> 0, MIN(BR138, CM_threshold, CM_max - SUM(DU84:DU137)), 0)","v":0},{"$f":"VLOOKUP($D138, $D$12:$BI$67, $C138, FALSE)","v":0},0,null,null,58,55,"",0,{"$f":"BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT138","v":0},{"$f":"IF(EC138 <> 0, MIN(EC138, CM_threshold, CM_max - SUM(GF84:GF137)), 0)","v":0},{"$f":"VLOOKUP($EA138, $EA$83:$GF$138, $DZ138, FALSE)","v":0},0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Extension threshold",250000]
[null,null,null,null,"Total value of extensions",{"$f":"SUM(G156:G200)","v":0}]
[null,null,null,null,"Maximum value of free extensions",1000000]
[null,null,null,null,"Accumulated free extensions"]
[null,null,null,null,"Balance"]
[]
[null,null,null,null,"Office - Annual"]
[]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55]
[null,null,null,null,null,"Extension",{"$f":"VLOOKUP(G$154, $B$156:$E$210, 4, FALSE)","v":""},{"$f":"VLOOKUP(H$154, $B$156:$E$210, 4, FALSE)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,null,"Extension",{"$f":"G155","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM155","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,"Extension",{"$f":"G155","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM155","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount"]
[null,1,4,"EX1",{"$f":"_xlfn.IFNA(VLOOKUP($B156, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B156, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},{"$f":"IF(F156 <> 0, MIN(F156, OA_threshold, OA_max - SUM(G157:G210)), 0)","v":0},{"$f":"$G156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D156, $D$155:$BI$210, $C156, FALSE)","v":0},{"$f":"F156 - BJ156","v":0},null,"column","row",4,"EX1",{"$f":"E156","v":""},{"$f":"F156","v":0},{"$f":"IF(BR156 <> 0, MIN(BR156, OA_threshold, OA_max - SUM(BS157:BS210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D156, $D$12:$BI$67, $C156, FALSE)","v":0},{"$f":"BR156 - DV156","v":0},null,null,4,1,{"$f":"E156","v":""},{"$f":"F156","v":0},{"$f":"IF(EC156 <> 0, MIN(EC156, OA_threshold, OA_max - SUM(ED157:ED210)), 0)","v":0},{"$f":"H156","v":0},{"$f":"I156","v":0},{"$f":"J156","v":0},{"$f":"K156","v":0},{"$f":"L156","v":0},{"$f":"M156","v":0},{"$f":"N156","v":0},{"$f":"O156","v":0},{"$f":"P156","v":0},{"$f":"Q156","v":0},{"$f":"R156","v":0},{"$f":"S156","v":0},{"$f":"T156","v":0},{"$f":"U156","v":0},{"$f":"V156","v":0},{"$f":"W156","v":0},{"$f":"X156","v":0},{"$f":"Y156","v":0},{"$f":"Z156","v":0},{"$f":"AA156","v":0},{"$f":"AB156","v":0},{"$f":"AC156","v":0},{"$f":"AD156","v":0},{"$f":"AE156","v":0},{"$f":"AF156","v":0},{"$f":"AG156","v":0},{"$f":"AH156","v":0},{"$f":"AI156","v":0},{"$f":"AJ156","v":0},{"$f":"AK156","v":0},{"$f":"AL156","v":0},{"$f":"AM156","v":0},{"$f":"AN156","v":0},{"$f":"AO156","v":0},{"$f":"AP156","v":0},{"$f":"AQ156","v":0},{"$f":"AR156","v":0},{"$f":"AS156","v":0},{"$f":"AT156","v":0},{"$f":"AU156","v":0},{"$f":"AV156","v":0},{"$f":"AW156","v":0},{"$f":"AX156","v":0},{"$f":"AY156","v":0},{"$f":"AZ156","v":0},{"$f":"BA156","v":0},{"$f":"BB156","v":0},{"$f":"BC156","v":0},{"$f":"BD156","v":0},{"$f":"BE156","v":0},{"$f":"BF156","v":0},{"$f":"BG156","v":0},{"$f":"BH156","v":0},{"$f":"BI156","v":0},{"$f":"VLOOKUP($EA156, $EA$155:$GF$210, $DZ156, FALSE)","v":0},{"$f":"IFERROR(EC156 - GG156, 0)","v":0}]
[null,2,{"$f":"C156+1","v":5},"EX2",{"$f":"_xlfn.IFNA(VLOOKUP($B157, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B157, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,{"$f":"IF(F157 <> 0, MIN(F157, OA_threshold, OA_max - SUM(H156,H158:H210)), 0)","v":0},{"$f":"$H157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D157, $D$155:$BI$210, $C157, FALSE)","v":0},{"$f":"F157 - BJ157","v":0},null,2,4,{"$f":"BO156+1","v":5},"EX2","",0,{"$f":"INDEX(OA_HLookup, $BN157, $BM157)","v":0},{"$f":"IF(BR157 <> 0, MIN(BR157, OA_threshold, OA_max - SUM(BT156,BT158:BT210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D157, $D$12:$BI$67, $C157, FALSE)","v":0},{"$f":"BR157 - DV157","v":0},null,null,{"$f":"DZ156+1","v":5},2,"",0,{"$f":"BS157","v":0},{"$f":"IF(EC157 <> 0, MIN(EC157, OA_threshold, OA_max - SUM(EE156,EE158:EE210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA157, $EA$155:$GF$210, $DZ157, FALSE)","v":0},0]
[null,3,{"$f":"C157+1","v":6},"EX3",{"$f":"_xlfn.IFNA(VLOOKUP($B158, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B158, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,{"$f":"IF(F158 <> 0, MIN(F158, OA_threshold, OA_max - SUM(I156:I157,I159:I210)), 0)","v":0},{"$f":"$I158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM157+1","v":3},{"$f":"BN157+1","v":5},{"$f":"BO157+1","v":6},"EX3","",0,{"$f":"INDEX(OA_HLookup, $BN158, $BM158)","v":0},{"$f":"BS158","v":0},{"$f":"IF(BR158 <> 0, MIN(BR158, OA_threshold, OA_max - SUM(BU156:BU157,BU159:BU210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"DZ157+1","v":6},3,"",0,0,{"$f":"BT158","v":0},{"$f":"IF(EC158 <> 0, MIN(EC158, OA_threshold, OA_max - SUM(EF156:EF157,EF159:EF210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,7,"EX4",{"$f":"_xlfn.IFNA(VLOOKUP($B159, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B159, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,{"$f":"IF(F159 <> 0, MIN(F159, OA_threshold, OA_max - SUM(J156:J158,J160:J210)), 0)","v":0},{"$f":"$J159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM158+1","v":4},6,7,"EX4","",0,{"$f":"INDEX(OA_HLookup, $BN159, $BM159)","v":0},{"$f":"BS159","v":0},{"$f":"BT159","v":0},{"$f":"IF(BR159 <> 0, MIN(BR159, OA_threshold, OA_max - SUM(BV156:BV158,BV160:BV210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,7,4,"",0,0,0,{"$f":"BU159","v":0},{"$f":"IF(EC159 <> 0, MIN(EC159, OA_threshold, OA_max - SUM(EG156:EG158,EG160:EG210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,8,"EX5",{"$f":"_xlfn.IFNA(VLOOKUP($B160, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B160, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,{"$f":"IF(F160 <> 0, MIN(F160, OA_threshold, OA_max - SUM(K156:K159,K161:K210)), 0)","v":0},{"$f":"$K160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$K160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,7,8,"EX5","",0,{"$f":"INDEX(OA_HLookup, $BN160, $BM160)","v":0},0,0,{"$f":"BU160","v":0},{"$f":"IF(BR160 <> 0, MIN(BR160, OA_threshold, OA_max - SUM(BW156:BW159,BW161:BW210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,8,5,"",0,0,0,0,{"$f":"BV160","v":0},{"$f":"IF(EC160 <> 0, MIN(EC160, OA_threshold, OA_max - SUM(EH156:EH159,EH161:EH210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,9,"EX6",{"$f":"_xlfn.IFNA(VLOOKUP($B161, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B161, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,{"$f":"IF(F161 <> 0, MIN(F161, OA_threshold, OA_max - SUM(L156:L160,L162:L210)), 0)","v":0},{"$f":"$L161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,8,9,"EX6","",0,{"$f":"INDEX(OA_HLookup, $BN161, $BM161)","v":0},0,0,0,{"$f":"BV161","v":0},{"$f":"IF(BR161 <> 0, MIN(BR161, OA_threshold, OA_max - SUM(BX156:BX160,BX162:BX210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,9,6,"",0,0,0,0,0,{"$f":"BW161","v":0},{"$f":"IF(EC161 <> 0, MIN(EC161, OA_threshold, OA_max - SUM(EI156:EI160,EI162:EI210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,10,"EX7",{"$f":"_xlfn.IFNA(VLOOKUP($B162, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B162, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,{"$f":"IF(F162 <> 0, MIN(F162, OA_threshold, OA_max - SUM(M156:M161,M163:M210)), 0)","v":0},{"$f":"$M162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,9,10,"EX7","",0,{"$f":"INDEX(OA_HLookup, $BN162, $BM162)","v":0},0,0,0,0,{"$f":"BW162","v":0},{"$f":"IF(BR162 <> 0, MIN(BR162, OA_threshold, OA_max - SUM(BY156:BY161,BY163:BY210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,10,7,"",0,0,0,0,0,0,{"$f":"BX162","v":0},{"$f":"IF(EC162 <> 0, MIN(EC162, OA_threshold, OA_max - SUM(EJ156:EJ161,EJ163:EJ210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA162, $EA$155:$GF$210, $DZ162, FALSE)","v":0},0]
[null,8,11,"EX8",{"$f":"_xlfn.IFNA(VLOOKUP($B163, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B163, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(F163 <> 0, MIN(F163, OA_threshold, OA_max - SUM(N156:N162,N164:N210)), 0)","v":0},{"$f":"$N163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,10,11,"EX8","",0,{"$f":"INDEX(OA_HLookup, $BN163, $BM163)","v":0},0,0,0,0,0,{"$f":"BX163","v":0},{"$f":"IF(BR163 <> 0, MIN(BR163, OA_threshold, OA_max - SUM(BZ156:BZ162,BZ164:BZ210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,11,8,"",0,0,0,0,0,0,0,{"$f":"BY163","v":0},{"$f":"IF(EC163 <> 0, MIN(EC163, OA_threshold, OA_max - SUM(EK156:EK162,EK164:EK210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,12,"EX9",{"$f":"_xlfn.IFNA(VLOOKUP($B164, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B164, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(F164 <> 0, MIN(F164, OA_threshold, OA_max - SUM(O156:O163,O165:O210)), 0)","v":0},{"$f":"$O164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,11,12,"EX9","",0,{"$f":"INDEX(OA_HLookup, $BN164, $BM164)","v":0},0,0,0,0,0,0,{"$f":"BY164","v":0},{"$f":"IF(BR164 <> 0, MIN(BR164, OA_threshold, OA_max - SUM(CA156:CA163,CA165:CA210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,12,9,"",0,0,0,0,0,0,0,0,{"$f":"BZ164","v":0},{"$f":"IF(EC164 <> 0, MIN(EC164, OA_threshold, OA_max - SUM(EL156:EL163,EL165:EL210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,13,"EX10",{"$f":"_xlfn.IFNA(VLOOKUP($B165, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B165, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(F165 <> 0, MIN(F165, OA_threshold, OA_max - SUM(P156:P164,P166:P210)), 0)","v":0},{"$f":"$P165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,12,13,"EX10","",0,{"$f":"INDEX(OA_HLookup, $BN165, $BM165)","v":0},0,0,0,0,0,0,0,{"$f":"BZ165","v":0},{"$f":"IF(BR165 <> 0, MIN(BR165, OA_threshold, OA_max - SUM(CB156:CB164,CB166:CB210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,13,10,"",0,0,0,0,0,0,0,0,0,{"$f":"CA165","v":0},{"$f":"IF(EC165 <> 0, MIN(EC165, OA_threshold, OA_max - SUM(EM156:EM164,EM166:EM210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,14,"EX11",{"$f":"_xlfn.IFNA(VLOOKUP($B166, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B166, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F166 <> 0, MIN(F166, OA_threshold, OA_max - SUM(Q156:Q165,Q167:Q210)), 0)","v":0},{"$f":"$Q166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,13,14,"EX11","",0,{"$f":"INDEX(OA_HLookup, $BN166, $BM166)","v":0},0,0,0,0,0,0,0,0,{"$f":"CA166","v":0},{"$f":"IF(BR166 <> 0, MIN(BR166, OA_threshold, OA_max - SUM(CC156:CC165,CC167:CC210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,14,11,"",0,0,0,0,0,0,0,0,0,0,{"$f":"CB166","v":0},{"$f":"IF(EC166 <> 0, MIN(EC166, OA_threshold, OA_max - SUM(EN156:EN165,EN167:EN210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,15,"EX12",{"$f":"_xlfn.IFNA(VLOOKUP($B167, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B167, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F167 <> 0, MIN(F167, OA_threshold, OA_max - SUM(R156:R166,R168:R210)), 0)","v":0},{"$f":"$R167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,14,15,"EX12","",0,{"$f":"INDEX(OA_HLookup, $BN167, $BM167)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CB167","v":0},{"$f":"IF(BR167 <> 0, MIN(BR167, OA_threshold, OA_max - SUM(CD156:CD166,CD168:CD210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,15,12,"",0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC167","v":0},{"$f":"IF(EC167 <> 0, MIN(EC167, OA_threshold, OA_max - SUM(EO156:EO166,EO168:EO210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,16,"EX13",{"$f":"_xlfn.IFNA(VLOOKUP($B168, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B168, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F168 <> 0, MIN(F168, OA_threshold, OA_max - SUM(S156:S167,S169:S210)), 0)","v":0},{"$f":"$S168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,15,16,"EX13","",0,{"$f":"INDEX(OA_HLookup, $BN168, $BM168)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CC168","v":0},{"$f":"IF(BR168 <> 0, MIN(BR168, OA_threshold, OA_max - SUM(CE156:CE167,CE169:CE210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,16,13,"",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD168","v":0},{"$f":"IF(EC168 <> 0, MIN(EC168, OA_threshold, OA_max - SUM(EP156:EP167,EP169:EP210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,17,"EX14",{"$f":"_xlfn.IFNA(VLOOKUP($B169, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B169, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F169 <> 0, MIN(F169, OA_threshold, OA_max - SUM(T156:T168,T170:T210)), 0)","v":0},{"$f":"$T169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,16,17,"EX14","",0,{"$f":"INDEX(OA_HLookup, $BN169, $BM169)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD169","v":0},{"$f":"IF(BR169 <> 0, MIN(BR169, OA_threshold, OA_max - SUM(CF156:CF168,CF170:CF210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,17,14,"",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE169","v":0},{"$f":"IF(EC169 <> 0, MIN(EC169, OA_threshold, OA_max - SUM(EQ156:EQ168,EQ170:EQ210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,18,"EX15",{"$f":"_xlfn.IFNA(VLOOKUP($B170, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B170, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F170 <> 0, MIN(F170, OA_threshold, OA_max - SUM(U156:U169,U171:U210)), 0)","v":0},{"$f":"$U170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,17,18,"EX15","",0,{"$f":"INDEX(OA_HLookup, $BN170, $BM170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE170","v":0},{"$f":"IF(BR170 <> 0, MIN(BR170, OA_threshold, OA_max - SUM(CG156:CG169,CG171:CG210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,18,15,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF170","v":0},{"$f":"IF(EC170 <> 0, MIN(EC170, OA_threshold, OA_max - SUM(ER156:ER169,ER171:ER210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,19,"EX16",{"$f":"_xlfn.IFNA(VLOOKUP($B171, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B171, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F171 <> 0, MIN(F171, OA_threshold, OA_max - SUM(V156:V170,V172:V210)), 0)","v":0},{"$f":"$V171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,18,19,"EX16","",0,{"$f":"INDEX(OA_HLookup, $BN171, $BM171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF171","v":0},{"$f":"IF(BR171 <> 0, MIN(BR171, OA_threshold, OA_max - SUM(CH156:CH170,CH172:CH210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,19,16,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG171","v":0},{"$f":"IF(EC171 <> 0, MIN(EC171, OA_threshold, OA_max - SUM(ES156:ES170,ES172:ES210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,20,"EX17",{"$f":"_xlfn.IFNA(VLOOKUP($B172, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B172, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F172 <> 0, MIN(F172, OA_threshold, OA_max - SUM(W156:W171,W173:W210)), 0)","v":0},{"$f":"$W172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,19,20,"EX17","",0,{"$f":"INDEX(OA_HLookup, $BN172, $BM172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG172","v":0},{"$f":"IF(BR172 <> 0, MIN(BR172, OA_threshold, OA_max - SUM(CI156:CI171,CI173:CI210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,20,17,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH172","v":0},{"$f":"IF(EC172 <> 0, MIN(EC172, OA_threshold, OA_max - SUM(ET156:ET171,ET173:ET210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,21,"EX18",{"$f":"_xlfn.IFNA(VLOOKUP($B173, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B173, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F173 <> 0, MIN(F173, OA_threshold, OA_max - SUM(X156:X172,X174:X210)), 0)","v":0},{"$f":"$X173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,20,21,"EX18","",0,{"$f":"INDEX(OA_HLookup, $BN173, $BM173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH173","v":0},{"$f":"IF(BR173 <> 0, MIN(BR173, OA_threshold, OA_max - SUM(CJ156:CJ172,CJ174:CJ210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,21,18,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI173","v":0},{"$f":"IF(EC173 <> 0, MIN(EC173, OA_threshold, OA_max - SUM(EU156:EU172,EU174:EU210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,22,"EX19",{"$f":"_xlfn.IFNA(VLOOKUP($B174, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B174, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F174 <> 0, MIN(F174, OA_threshold, OA_max - SUM(Y156:Y173,Y175:Y210)), 0)","v":0},{"$f":"$Y174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,21,22,"EX19","",0,{"$f":"INDEX(OA_HLookup, $BN174, $BM174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI174","v":0},{"$f":"IF(BR174 <> 0, MIN(BR174, OA_threshold, OA_max - SUM(CK156:CK173,CK175:CK210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,22,19,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ174","v":0},{"$f":"IF(EC174 <> 0, MIN(EC174, OA_threshold, OA_max - SUM(EV156:EV173,EV175:EV210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,23,"EX20",{"$f":"_xlfn.IFNA(VLOOKUP($B175, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B175, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F175 <> 0, MIN(F175, OA_threshold, OA_max - SUM(Z156:Z174,Z176:Z210)), 0)","v":0},{"$f":"$Z175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM174+1","v":20},22,23,"EX20","",0,{"$f":"INDEX(OA_HLookup, $BN175, $BM175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ175","v":0},{"$f":"IF(BR175 <> 0, MIN(BR175, OA_threshold, OA_max - SUM(CL156:CL174,CL176:CL210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,23,20,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK175","v":0},{"$f":"IF(EC175 <> 0, MIN(EC175, OA_threshold, OA_max - SUM(EW156:EW174,EW176:EW210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,24,"EX21",{"$f":"_xlfn.IFNA(VLOOKUP($B176, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B176, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F176 <> 0, MIN(F176, OA_threshold, OA_max - SUM(AA156:AA175,AA177:AA210)), 0)","v":0},{"$f":"$AA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,23,24,"EX21","",0,{"$f":"INDEX(OA_HLookup, $BN176, $BM176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK176","v":0},{"$f":"IF(BR176 <> 0, MIN(BR176, OA_threshold, OA_max - SUM(CM156:CM175,CM177:CM210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,24,21,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL176","v":0},{"$f":"IF(EC176 <> 0, MIN(EC176, OA_threshold, OA_max - SUM(EX156:EX175,EX177:EX210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,25,"EX22",{"$f":"_xlfn.IFNA(VLOOKUP($B177, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B177, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F177 <> 0, MIN(F177, OA_threshold, OA_max - SUM(AB156:AB176,AB178:AB210)), 0)","v":0},{"$f":"$AB177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,24,25,"EX22","",0,{"$f":"INDEX(OA_HLookup, $BN177, $BM177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL177","v":0},{"$f":"IF(BR177 <> 0, MIN(BR177, OA_threshold, OA_max - SUM(CN156:CN176,CN178:CN210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,25,22,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM177","v":0},{"$f":"IF(EC177 <> 0, MIN(EC177, OA_threshold, OA_max - SUM(EY156:EY176,EY178:EY210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,26,"EX23",{"$f":"_xlfn.IFNA(VLOOKUP($B178, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B178, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F178 <> 0, MIN(F178, OA_threshold, OA_max - SUM(AC156:AC177,AC179:AC210)), 0)","v":0},{"$f":"$AC178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,25,26,"EX23","",0,{"$f":"INDEX(OA_HLookup, $BN178, $BM178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM178","v":0},{"$f":"IF(BR178 <> 0, MIN(BR178, OA_threshold, OA_max - SUM(CO156:CO177,CO179:CO210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,26,23,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN178","v":0},{"$f":"IF(EC178 <> 0, MIN(EC178, OA_threshold, OA_max - SUM(EZ156:EZ177,EZ179:EZ210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,27,"EX24",{"$f":"_xlfn.IFNA(VLOOKUP($B179, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B179, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F179 <> 0, MIN(F179, OA_threshold, OA_max - SUM(AD156:AD178,AD180:AD210)), 0)","v":0},{"$f":"$AD179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,26,27,"EX24","",0,{"$f":"INDEX(OA_HLookup, $BN179, $BM179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN179","v":0},{"$f":"IF(BR179 <> 0, MIN(BR179, OA_threshold, OA_max - SUM(CP156:CP178,CP180:CP210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,27,24,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO179","v":0},{"$f":"IF(EC179 <> 0, MIN(EC179, OA_threshold, OA_max - SUM(FA156:FA178,FA180:FA210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,28,"EX25",{"$f":"_xlfn.IFNA(VLOOKUP($B180, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B180, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F180 <> 0, MIN(F180, OA_threshold, OA_max - SUM(AE156:AE179,AE181:AE210)), 0)","v":0},{"$f":"$AE180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,27,28,"EX25","",0,{"$f":"INDEX(OA_HLookup, $BN180, $BM180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO180","v":0},{"$f":"IF(BR180 <> 0, MIN(BR180, OA_threshold, OA_max - SUM(CQ156:CQ179,CQ181:CQ210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,28,25,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP180","v":0},{"$f":"IF(EC180 <> 0, MIN(EC180, OA_threshold, OA_max - SUM(FB156:FB179,FB181:FB210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,29,"EX26",{"$f":"_xlfn.IFNA(VLOOKUP($B181, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B181, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F181 <> 0, MIN(F181, OA_threshold, OA_max - SUM(AF156:AF180,AF182:AF210)), 0)","v":0},{"$f":"$AF181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,28,29,"EX26","",0,{"$f":"INDEX(OA_HLookup, $BN181, $BM181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP181","v":0},{"$f":"IF(BR181 <> 0, MIN(BR181, OA_threshold, OA_max - SUM(CR156:CR180,CR182:CR210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,29,26,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CQ181","v":0},{"$f":"IF(EC181 <> 0, MIN(EC181, OA_threshold, OA_max - SUM(FC156:FC180,FC182:FC210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,30,"EX27",{"$f":"_xlfn.IFNA(VLOOKUP($B182, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B182, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F182 <> 0, MIN(F182, OA_threshold, OA_max - SUM(AG156:AG181,AG183:AG210)), 0)","v":0},{"$f":"$AG182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,29,30,"EX27","",0,{"$f":"INDEX(OA_HLookup, $BN182, $BM182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CQ182","v":0},{"$f":"IF(BR182 <> 0, MIN(BR182, OA_threshold, OA_max - SUM(CS156:CS181,CS183:CS210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,30,27,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CR182","v":0},{"$f":"IF(EC182 <> 0, MIN(EC182, OA_threshold, OA_max - SUM(FD156:FD181,FD183:FD210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,31,"EX28",{"$f":"_xlfn.IFNA(VLOOKUP($B183, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B183, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F183 <> 0, MIN(F183, OA_threshold, OA_max - SUM(AH156:AH182,AH184:AH210)), 0)","v":0},{"$f":"$AH183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,30,31,"EX28","",0,{"$f":"INDEX(OA_HLookup, $BN183, $BM183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CR183","v":0},{"$f":"IF(BR183 <> 0, MIN(BR183, OA_threshold, OA_max - SUM(CT156:CT182,CT184:CT210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,31,28,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS183","v":0},{"$f":"IF(EC183 <> 0, MIN(EC183, OA_threshold, OA_max - SUM(FE156:FE182,FE184:FE210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,32,"EX29",{"$f":"_xlfn.IFNA(VLOOKUP($B184, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B184, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F184 <> 0, MIN(F184, OA_threshold, OA_max - SUM(AI156:AI183,AI185:AI210)), 0)","v":0},{"$f":"$AI184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,31,32,"EX29","",0,{"$f":"INDEX(OA_HLookup, $BN184, $BM184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS184","v":0},{"$f":"IF(BR184 <> 0, MIN(BR184, OA_threshold, OA_max - SUM(CU156:CU183,CU185:CU210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,32,29,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT184","v":0},{"$f":"IF(EC184 <> 0, MIN(EC184, OA_threshold, OA_max - SUM(FF156:FF183,FF185:FF210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,33,"EX30",{"$f":"_xlfn.IFNA(VLOOKUP($B185, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B185, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F185 <> 0, MIN(F185, OA_threshold, OA_max - SUM(AJ156:AJ184,AJ186:AJ210)), 0)","v":0},{"$f":"$AJ185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,32,33,"EX30","",0,{"$f":"INDEX(OA_HLookup, $BN185, $BM185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT185","v":0},{"$f":"IF(BR185 <> 0, MIN(BR185, OA_threshold, OA_max - SUM(CV156:CV184,CV186:CV210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,33,30,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CU185","v":0},{"$f":"IF(EC185 <> 0, MIN(EC185, OA_threshold, OA_max - SUM(FG156:FG184,FG186:FG210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,34,"EX31",{"$f":"_xlfn.IFNA(VLOOKUP($B186, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B186, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F186 <> 0, MIN(F186, OA_threshold, OA_max - SUM(AK156:AK185,AK187:AK210)), 0)","v":0},{"$f":"$AK186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31,33,34,"EX31","",0,{"$f":"INDEX(OA_HLookup, $BN186, $BM186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CU186","v":0},{"$f":"IF(BR186 <> 0, MIN(BR186, OA_threshold, OA_max - SUM(CW156:CW185,CW187:CW210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,34,31,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CV186","v":0},{"$f":"IF(EC186 <> 0, MIN(EC186, OA_threshold, OA_max - SUM(FH156:FH185,FH187:FH210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,35,"EX32",{"$f":"_xlfn.IFNA(VLOOKUP($B187, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B187, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F187 <> 0, MIN(F187, OA_threshold, OA_max - SUM(AL156:AL186,AL188:AL210)), 0)","v":0},{"$f":"$AL187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32,34,35,"EX32","",0,{"$f":"INDEX(OA_HLookup, $BN187, $BM187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CV187","v":0},{"$f":"IF(BR187 <> 0, MIN(BR187, OA_threshold, OA_max - SUM(CX156:CX186,CX188:CX210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,35,32,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW187","v":0},{"$f":"IF(EC187 <> 0, MIN(EC187, OA_threshold, OA_max - SUM(FI156:FI186,FI188:FI210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,36,"EX33",{"$f":"_xlfn.IFNA(VLOOKUP($B188, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B188, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F188 <> 0, MIN(F188, OA_threshold, OA_max - SUM(AM156:AM187,AM189:AM210)), 0)","v":0},{"$f":"$AM188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,33,35,36,"EX33","",0,{"$f":"INDEX(OA_HLookup, $BN188, $BM188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW188","v":0},{"$f":"IF(BR188 <> 0, MIN(BR188, OA_threshold, OA_max - SUM(CY156:CY187,CY189:CY210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,36,33,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX188","v":0},{"$f":"IF(EC188 <> 0, MIN(EC188, OA_threshold, OA_max - SUM(FJ156:FJ187,FJ189:FJ210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,37,"EX34",{"$f":"_xlfn.IFNA(VLOOKUP($B189, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B189, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F189 <> 0, MIN(F189, OA_threshold, OA_max - SUM(AN156:AN188,AN190:AN210)), 0)","v":0},{"$f":"$AN189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,34,36,37,"EX34","",0,{"$f":"INDEX(OA_HLookup, $BN189, $BM189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX189","v":0},{"$f":"IF(BR189 <> 0, MIN(BR189, OA_threshold, OA_max - SUM(CZ156:CZ188,CZ190:CZ210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,37,34,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY189","v":0},{"$f":"IF(EC189 <> 0, MIN(EC189, OA_threshold, OA_max - SUM(FK156:FK188,FK190:FK210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,38,"EX35",{"$f":"_xlfn.IFNA(VLOOKUP($B190, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B190, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F190 <> 0, MIN(F190, OA_threshold, OA_max - SUM(AO156:AO189,AO191:AO210)), 0)","v":0},{"$f":"$AO190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,37,38,"EX35","",0,{"$f":"INDEX(OA_HLookup, $BN190, $BM190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY190","v":0},{"$f":"IF(BR190 <> 0, MIN(BR190, OA_threshold, OA_max - SUM(DA156:DA189,DA191:DA210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,38,35,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ190","v":0},{"$f":"IF(EC190 <> 0, MIN(EC190, OA_threshold, OA_max - SUM(FL156:FL189,FL191:FL210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,39,"EX36",{"$f":"_xlfn.IFNA(VLOOKUP($B191, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B191, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F191 <> 0, MIN(F191, OA_threshold, OA_max - SUM(AP156:AP190,AP192:AP210)), 0)","v":0},{"$f":"$AP191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM190+1","v":36},38,39,"EX36","",0,{"$f":"INDEX(OA_HLookup, $BN191, $BM191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ191","v":0},{"$f":"IF(BR191 <> 0, MIN(BR191, OA_threshold, OA_max - SUM(DB156:DB190,DB192:DB210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,39,36,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA191","v":0},{"$f":"IF(EC191 <> 0, MIN(EC191, OA_threshold, OA_max - SUM(FM156:FM190,FM192:FM210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,40,"EX37",{"$f":"_xlfn.IFNA(VLOOKUP($B192, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B192, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F192 <> 0, MIN(F192, OA_threshold, OA_max - SUM(AQ156:AQ191,AQ193:AQ210)), 0)","v":0},{"$f":"$AQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,37,39,40,"EX37","",0,{"$f":"INDEX(OA_HLookup, $BN192, $BM192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE192","v":0},{"$f":"CF192","v":0},{"$f":"CG192","v":0},{"$f":"CH192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA192","v":0},{"$f":"IF(BR192 <> 0, MIN(BR192, OA_threshold, OA_max - SUM(DC156:DC191,DC193:DC210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,40,37,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB192","v":0},{"$f":"IF(EC192 <> 0, MIN(EC192, OA_threshold, OA_max - SUM(FN156:FN191,FN193:FN210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,41,"EX38",{"$f":"_xlfn.IFNA(VLOOKUP($B193, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B193, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F193 <> 0, MIN(F193, OA_threshold, OA_max - SUM(AR156:AR192,AR194:AR210)), 0)","v":0},{"$f":"$AR193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,38,40,41,"EX38","",0,{"$f":"INDEX(OA_HLookup, $BN193, $BM193)","v":0},{"$f":"BS193","v":0},{"$f":"BT193","v":0},{"$f":"BU193","v":0},{"$f":"BV193","v":0},{"$f":"BW193","v":0},{"$f":"BX193","v":0},{"$f":"BY193","v":0},{"$f":"BZ193","v":0},{"$f":"CA193","v":0},{"$f":"CB193","v":0},{"$f":"CC193","v":0},{"$f":"CD193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB193","v":0},{"$f":"IF(BR193 <> 0, MIN(BR193, OA_threshold, OA_max - SUM(DD156:DD192,DD194:DD210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,41,38,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC193","v":0},{"$f":"IF(EC193 <> 0, MIN(EC193, OA_threshold, OA_max - SUM(FO156:FO192,FO194:FO210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,42,"EX39",{"$f":"_xlfn.IFNA(VLOOKUP($B194, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B194, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F194 <> 0, MIN(F194, OA_threshold, OA_max - SUM(AS156:AS193,AS195:AS210)), 0)","v":0},{"$f":"$AS194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,39,41,42,"EX39","",0,{"$f":"INDEX(OA_HLookup, $BN194, $BM194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB194","v":0},{"$f":"DC194","v":0},{"$f":"IF(BR194 <> 0, MIN(BR194, OA_threshold, OA_max - SUM(DE156:DE193,DE195:DE210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,42,39,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD194","v":0},{"$f":"IF(EC194 <> 0, MIN(EC194, OA_threshold, OA_max - SUM(FP156:FP193,FP195:FP210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,43,"EX40",{"$f":"_xlfn.IFNA(VLOOKUP($B195, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B195, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F195 <> 0, MIN(F195, OA_threshold, OA_max - SUM(AT156:AT194,AT196:AT210)), 0)","v":0},{"$f":"$AT195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,40,42,43,"EX40","",0,{"$f":"INDEX(OA_HLookup, $BN195, $BM195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD195","v":0},{"$f":"IF(BR195 <> 0, MIN(BR195, OA_threshold, OA_max - SUM(DF156:DF194,DF196:DF210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,43,40,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE195","v":0},{"$f":"IF(EC195 <> 0, MIN(EC195, OA_threshold, OA_max - SUM(FQ156:FQ194,FQ196:FQ210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,41,44,"EX41",{"$f":"_xlfn.IFNA(VLOOKUP($B196, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B196, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F196 <> 0, MIN(F196, OA_threshold, OA_max - SUM(AU156:AU195,AU197:AU210)), 0)","v":0},{"$f":"$AU196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,41,43,44,"EX41","",0,{"$f":"INDEX(OA_HLookup, $BN196, $BM196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE196","v":0},{"$f":"IF(BR196 <> 0, MIN(BR196, OA_threshold, OA_max - SUM(DG156:DG195,DG197:DG210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,44,41,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF196","v":0},{"$f":"IF(EC196 <> 0, MIN(EC196, OA_threshold, OA_max - SUM(FR156:FR195,FR197:FR210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,45,"EX42",{"$f":"_xlfn.IFNA(VLOOKUP($B197, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B197, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F197 <> 0, MIN(F197, OA_threshold, OA_max - SUM(AV156:AV196,AV198:AV210)), 0)","v":0},{"$f":"$AV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,42,44,45,"EX42","",0,{"$f":"INDEX(OA_HLookup, $BN197, $BM197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA197","v":0},0,0,0,0,{"$f":"DF197","v":0},{"$f":"IF(BR197 <> 0, MIN(BR197, OA_threshold, OA_max - SUM(DH156:DH196,DH198:DH210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,45,42,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG197","v":0},{"$f":"IF(EC197 <> 0, MIN(EC197, OA_threshold, OA_max - SUM(FS156:FS196,FS198:FS210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,46,"EX43",{"$f":"_xlfn.IFNA(VLOOKUP($B198, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B198, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F198 <> 0, MIN(F198, OA_threshold, OA_max - SUM(AW156:AW197,AW199:AW210)), 0)","v":0},{"$f":"$AW198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,43,45,46,"EX43","",0,{"$f":"INDEX(OA_HLookup, $BN198, $BM198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA198","v":0},0,0,0,0,0,{"$f":"DG198","v":0},{"$f":"IF(BR198 <> 0, MIN(BR198, OA_threshold, OA_max - SUM(DI156:DI197,DI199:DI210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,46,43,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH198","v":0},{"$f":"IF(EC198 <> 0, MIN(EC198, OA_threshold, OA_max - SUM(FT156:FT197,FT199:FT210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,47,"EX44",{"$f":"_xlfn.IFNA(VLOOKUP($B199, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B199, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F199 <> 0, MIN(F199, OA_threshold, OA_max - SUM(AX156:AX198,AX200:AX210)), 0)","v":0},{"$f":"$AX199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,44,46,47,"EX44","",0,{"$f":"INDEX(OA_HLookup, $BN199, $BM199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA199","v":0},0,0,0,0,0,0,{"$f":"DH199","v":0},{"$f":"IF(BR199 <> 0, MIN(BR199, OA_threshold, OA_max - SUM(DJ156:DJ198,DJ200:DJ210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,47,44,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI199","v":0},{"$f":"IF(EC199 <> 0, MIN(EC199, OA_threshold, OA_max - SUM(FU156:FU198,FU200:FU210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,48,"EX45",{"$f":"_xlfn.IFNA(VLOOKUP($B200, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B200, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F200 <> 0, MIN(F200, OA_threshold, OA_max - SUM(AY156:AY199,AY201:AY210)), 0)","v":0},{"$f":"$AY200","v":0},0,0,0,0,0,0,0,0,0,0,0,null,45,47,48,"EX45","",0,{"$f":"INDEX(OA_HLookup, $BN200, $BM200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA200","v":0},0,0,0,0,0,0,0,{"$f":"DI200","v":0},{"$f":"IF(BR200 <> 0, MIN(BR200, OA_threshold, OA_max - SUM(DK156:DK199,DK201:DK210)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,0,0,null,null,48,45,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DJ200","v":0},{"$f":"IF(EC200 <> 0, MIN(EC200, OA_threshold, OA_max - SUM(FV156:FV199,FV201:FV210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,49,"EX46",{"$f":"_xlfn.IFNA(VLOOKUP($B201, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B201, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F201 <> 0, MIN(F201, OA_threshold, OA_max - SUM(AZ156:AZ200,AZ202:AZ210)), 0)","v":0},{"$f":"$AZ201","v":0},0,0,0,0,0,0,0,0,0,0,null,46,48,49,"EX46","",0,{"$f":"INDEX(OA_HLookup, $BN201, $BM201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI201","v":0},{"$f":"DJ201","v":0},{"$f":"IF(BR201 <> 0, MIN(BR201, OA_threshold, OA_max - SUM(DL156:DL200,DL202:DL210)), 0)","v":0},null,null,null,null,null,null,null,null,null,0,0,null,null,49,46,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DK201","v":0},{"$f":"IF(EC201 <> 0, MIN(EC201, OA_threshold, OA_max - SUM(FW156:FW200,FW202:FW210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,47,50,"EX47",{"$f":"_xlfn.IFNA(VLOOKUP($B202, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B202, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F202 <> 0, MIN(F202, OA_threshold, OA_max - SUM(BA156:BA201,BA203:BA210)), 0)","v":0},{"$f":"$BA202","v":0},0,0,0,0,0,0,0,0,0,null,47,49,50,"EX47","",0,{"$f":"INDEX(OA_HLookup, $BN202, $BM202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI202","v":0},{"$f":"DJ202","v":0},{"$f":"DK202","v":0},{"$f":"IF(BR202 <> 0, MIN(BR202, OA_threshold, OA_max - SUM(DM156:DM201,DM203:DM210)), 0)","v":0},null,null,null,null,null,null,null,null,0,0,null,null,50,47,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL202","v":0},{"$f":"IF(EC202 <> 0, MIN(EC202, OA_threshold, OA_max - SUM(FX156:FX201,FX203:FX210)), 0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,48,51,"EX48",{"$f":"_xlfn.IFNA(VLOOKUP($B203, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B203, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F203 <> 0, MIN(F203, OA_threshold, OA_max - SUM(BB156:BB202,BB204:BB210)), 0)","v":0},{"$f":"$BB203","v":0},0,0,0,0,0,0,0,0,null,48,50,51,"EX48","",0,{"$f":"INDEX(OA_HLookup, $BN203, $BM203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL203","v":0},{"$f":"IF(BR203 <> 0, MIN(BR203, OA_threshold, OA_max - SUM(DN156:DN202,DN204:DN210)), 0)","v":0},null,null,null,null,null,null,null,0,0,null,null,51,48,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DM203","v":0},{"$f":"IF(EC203 <> 0, MIN(EC203, OA_threshold, OA_max - SUM(FY156:FY202,FY204:FY210)), 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,49,52,"EX49",{"$f":"_xlfn.IFNA(VLOOKUP($B204, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B204, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F204 <> 0, MIN(F204, OA_threshold, OA_max - SUM(BC156:BC203,BC205:BC210)), 0)","v":0},{"$f":"$BC204","v":0},0,0,0,0,0,0,0,null,49,51,52,"EX49","",0,{"$f":"INDEX(OA_HLookup, $BN204, $BM204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DM204","v":0},{"$f":"IF(BR204 <> 0, MIN(BR204, OA_threshold, OA_max - SUM(DO156:DO203,DO205:DO210)), 0)","v":0},null,null,null,null,null,null,0,0,null,null,52,49,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DN204","v":0},{"$f":"IF(EC204 <> 0, MIN(EC204, OA_threshold, OA_max - SUM(FZ156:FZ203,FZ205:FZ210)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,50,53,"EX50",{"$f":"_xlfn.IFNA(VLOOKUP($B205, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B205, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F205 <> 0, MIN(F205, OA_threshold, OA_max - SUM(BD156:BD204,BD206:BD210)), 0)","v":0},{"$f":"$BD205","v":0},{"$f":"$BD205","v":0},{"$f":"$BD205","v":0},{"$f":"$BD205","v":0},{"$f":"$BD205","v":0},0,0,null,50,52,53,"EX50","",0,{"$f":"INDEX(OA_HLookup, $BN205, $BM205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DN205","v":0},{"$f":"IF(BR205 <> 0, MIN(BR205, OA_threshold, OA_max - SUM(DP156:DP204,DP206:DP210)), 0)","v":0},null,null,null,null,null,0,0,null,null,53,50,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO205","v":0},{"$f":"IF(EC205 <> 0, MIN(EC205, OA_threshold, OA_max - SUM(GA156:GA204,GA206:GA210)), 0)","v":0},0,0,0,0,0,0,0]
[null,51,54,"EX51",{"$f":"_xlfn.IFNA(VLOOKUP($B206, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B206, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F206 <> 0, MIN(F206, OA_threshold, OA_max - SUM(BE156:BE205,BE207:BE210)), 0)","v":0},{"$f":"$BE206","v":0},{"$f":"$BE206","v":0},{"$f":"$BE206","v":0},{"$f":"$BE206","v":0},0,0,null,51,53,54,"EX51","",0,{"$f":"INDEX(OA_HLookup, $BN206, $BM206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO206","v":0},{"$f":"IF(BR206 <> 0, MIN(BR206, OA_threshold, OA_max - SUM(DQ156:DQ205,DQ207:DQ210)), 0)","v":0},null,null,null,null,0,0,null,null,54,51,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP206","v":0},{"$f":"IF(EC206 <> 0, MIN(EC206, OA_threshold, OA_max - SUM(GB156:GB205,GB207:GB210)), 0)","v":0},0,0,0,0,0,0]
[null,52,55,"EX52",{"$f":"_xlfn.IFNA(VLOOKUP($B207, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B207, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F207 <> 0, MIN(F207, OA_threshold, OA_max - SUM(BF156:BF206,BF208:BF210)), 0)","v":0},{"$f":"$BF207","v":0},{"$f":"$BF207","v":0},{"$f":"$BF207","v":0},0,0,null,{"$f":"BM206+1","v":52},54,55,"EX52","",0,{"$f":"INDEX(OA_HLookup, $BN207, $BM207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP207","v":0},{"$f":"IF(BR207 <> 0, MIN(BR207, OA_threshold, OA_max - SUM(DR156:DR206,DR208:DR210)), 0)","v":0},null,null,null,0,0,null,null,55,52,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DQ207","v":0},{"$f":"IF(EC207 <> 0, MIN(EC207, OA_threshold, OA_max - SUM(GC156:GC206,GC208:GC210)), 0)","v":0},0,0,0,0,0]
[null,53,56,"EX53",{"$f":"_xlfn.IFNA(VLOOKUP($B208, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B208, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F208 <> 0, MIN(F208, OA_threshold, OA_max - SUM(BG156:BG207,BG209:BG210)), 0)","v":0},{"$f":"$BG208","v":0},{"$f":"$BG208","v":0},0,0,null,53,55,56,"EX53","",0,{"$f":"INDEX(OA_HLookup, $BN208, $BM208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DQ208","v":0},{"$f":"IF(BR208 <> 0, MIN(BR208, OA_threshold, OA_max - SUM(DS156:DS207,DS209:DS210)), 0)","v":0},null,null,0,0,null,null,56,53,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DR208","v":0},{"$f":"IF(EC208 <> 0, MIN(EC208, OA_threshold, OA_max - SUM(GD156:GD207,GD209:GD210)), 0)","v":0},{"$f":"BH208","v":0},0,0,0]
[null,54,57,"EX54",{"$f":"_xlfn.IFNA(VLOOKUP($B209, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B209, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F209 <> 0, MIN(F209, OA_threshold, OA_max - SUM(BH156:BH208,BH210)), 0)","v":0},{"$f":"$BH209","v":0},0,0,null,54,56,57,"EX54","",0,{"$f":"INDEX(OA_HLookup, $BN209, $BM209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DR209","v":0},{"$f":"IF(BR209 <> 0, MIN(BR209, OA_threshold, OA_max - SUM(DT156:DT208,DT210)), 0)","v":0},null,{"$f":"VLOOKUP($D209, $D$12:$BI$67, $C209, FALSE)","v":0},0,null,null,57,54,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS209","v":0},{"$f":"IF(EC209 <> 0, MIN(EC209, OA_threshold, OA_max - SUM(GE156:GE208,GE210)), 0)","v":0},0,0,0]
[null,55,58,"EX55",{"$f":"_xlfn.IFNA(VLOOKUP($B210, 'Fire (Office) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B210, 'Fire (Office) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F210 <> 0, MIN(F210, OA_threshold, OA_max - SUM(BI156:BI209)), 0)","v":0},{"$f":"VLOOKUP($D210, $D$155:$BI$210, $C210, FALSE)","v":0},0,null,55,57,58,"EX55","",0,{"$f":"INDEX(OA_HLookup, $BN210, $BM210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS210","v":0},{"$f":"IF(BR210 <> 0, MIN(BR210, OA_threshold, OA_max - SUM(DU156:DU209)), 0)","v":0},{"$f":"VLOOKUP($D210, $D$12:$BI$67, $C210, FALSE)","v":0},0,null,null,58,55,"",0,{"$f":"BS210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT210","v":0},{"$f":"IF(EC210 <> 0, MIN(EC210, OA_threshold, OA_max - SUM(GF156:GF209)), 0)","v":0},{"$f":"VLOOKUP($EA210, $EA$155:$GF$210, $DZ210, FALSE)","v":0},0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Extension threshold",250000]
[null,null,null,null,"Total value of extensions",{"$f":"SUM(G228:G272)","v":0}]
[null,null,null,null,"Maximum value of free extensions",1000000]
[null,null,null,null,"Accumulated free extensions"]
[null,null,null,null,"Balance"]
[]
[null,null,null,null,"Office - Monthly"]
[]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55]
[null,null,null,null,null,"Extension",{"$f":"VLOOKUP(G$226, $B$228:$E$282, 4, FALSE)","v":""},{"$f":"VLOOKUP(H$226, $B$228:$E$282, 4, FALSE)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,null,"Extension",{"$f":"G227","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM227","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,"Extension",{"$f":"G227","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM227","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount"]
[null,1,4,"EX1",{"$f":"_xlfn.IFNA(VLOOKUP($B228, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B228, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},{"$f":"IF(F228 <> 0, MIN(F228, OM_threshold, OM_max - SUM(G229:G282)), 0)","v":0},{"$f":"$G228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D228, $D$227:$BI$282, $C228, FALSE)","v":0},{"$f":"F228 - BJ228","v":0},null,"column","row",4,"EX1",{"$f":"E228","v":""},{"$f":"F228","v":0},{"$f":"IF(BR228 <> 0, MIN(BR228, OM_threshold, OM_max - SUM(BS229:BS282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D228, $D$12:$BI$67, $C228, FALSE)","v":0},{"$f":"BR228 - DV228","v":0},null,null,4,1,{"$f":"E228","v":""},{"$f":"F228","v":0},{"$f":"IF(EC228 <> 0, MIN(EC228, OM_threshold, OM_max - SUM(ED229:ED282)), 0)","v":0},{"$f":"H228","v":0},{"$f":"I228","v":0},{"$f":"J228","v":0},{"$f":"K228","v":0},{"$f":"L228","v":0},{"$f":"M228","v":0},{"$f":"N228","v":0},{"$f":"O228","v":0},{"$f":"P228","v":0},{"$f":"Q228","v":0},{"$f":"R228","v":0},{"$f":"S228","v":0},{"$f":"T228","v":0},{"$f":"U228","v":0},{"$f":"V228","v":0},{"$f":"W228","v":0},{"$f":"X228","v":0},{"$f":"Y228","v":0},{"$f":"Z228","v":0},{"$f":"AA228","v":0},{"$f":"AB228","v":0},{"$f":"AC228","v":0},{"$f":"AD228","v":0},{"$f":"AE228","v":0},{"$f":"AF228","v":0},{"$f":"AG228","v":0},{"$f":"AH228","v":0},{"$f":"AI228","v":0},{"$f":"AJ228","v":0},{"$f":"AK228","v":0},{"$f":"AL228","v":0},{"$f":"AM228","v":0},{"$f":"AN228","v":0},{"$f":"AO228","v":0},{"$f":"AP228","v":0},{"$f":"AQ228","v":0},{"$f":"AR228","v":0},{"$f":"AS228","v":0},{"$f":"AT228","v":0},{"$f":"AU228","v":0},{"$f":"AV228","v":0},{"$f":"AW228","v":0},{"$f":"AX228","v":0},{"$f":"AY228","v":0},{"$f":"AZ228","v":0},{"$f":"BA228","v":0},{"$f":"BB228","v":0},{"$f":"BC228","v":0},{"$f":"BD228","v":0},{"$f":"BE228","v":0},{"$f":"BF228","v":0},{"$f":"BG228","v":0},{"$f":"BH228","v":0},{"$f":"BI228","v":0},{"$f":"VLOOKUP($EA228, $EA$227:$GF$282, $DZ228, FALSE)","v":0},{"$f":"IFERROR(EC228 - GG228, 0)","v":0}]
[null,2,{"$f":"C228+1","v":5},"EX2",{"$f":"_xlfn.IFNA(VLOOKUP($B229, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B229, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,{"$f":"IF(F229 <> 0, MIN(F229, OM_threshold, OM_max - SUM(H228,H230:H282)), 0)","v":0},{"$f":"$H229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D229, $D$227:$BI$282, $C229, FALSE)","v":0},{"$f":"F229 - BJ229","v":0},null,2,4,{"$f":"BO228+1","v":5},"EX2","",0,{"$f":"INDEX(OM_HLookup, $BN229, $BM229)","v":0},{"$f":"IF(BR229 <> 0, MIN(BR229, OM_threshold, OM_max - SUM(BT228,BT230:BT282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D229, $D$12:$BI$67, $C229, FALSE)","v":0},{"$f":"BR229 - DV229","v":0},null,null,{"$f":"DZ228+1","v":5},2,"",0,{"$f":"BS229","v":0},{"$f":"IF(EC229 <> 0, MIN(EC229, OM_threshold, OM_max - SUM(EE228,EE230:EE282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA229, $EA$227:$GF$282, $DZ229, FALSE)","v":0},0]
[null,3,{"$f":"C229+1","v":6},"EX3",{"$f":"_xlfn.IFNA(VLOOKUP($B230, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B230, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,{"$f":"IF(F230 <> 0, MIN(F230, OM_threshold, OM_max - SUM(I228:I229,I231:I282)), 0)","v":0},{"$f":"$I230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM229+1","v":3},{"$f":"BN229+1","v":5},{"$f":"BO229+1","v":6},"EX3","",0,{"$f":"INDEX(OM_HLookup, $BN230, $BM230)","v":0},{"$f":"BS230","v":0},{"$f":"IF(BR230 <> 0, MIN(BR230, OM_threshold, OM_max - SUM(BU228:BU229,BU231:BU282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"DZ229+1","v":6},3,"",0,0,{"$f":"BT230","v":0},{"$f":"IF(EC230 <> 0, MIN(EC230, OM_threshold, OM_max - SUM(EF228:EF229,EF231:EF282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA230, $EA$227:$GF$282, $DZ230, FALSE)","v":0},0]
[null,4,7,"EX4",{"$f":"_xlfn.IFNA(VLOOKUP($B231, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B231, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,{"$f":"IF(F231 <> 0, MIN(F231, OM_threshold, OM_max - SUM(J228:J230,J232:J282)), 0)","v":0},{"$f":"$J231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM230+1","v":4},6,7,"EX4","",0,{"$f":"INDEX(OM_HLookup, $BN231, $BM231)","v":0},{"$f":"BS231","v":0},{"$f":"BT231","v":0},{"$f":"IF(BR231 <> 0, MIN(BR231, OM_threshold, OM_max - SUM(BV228:BV230,BV232:BV282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,7,4,"",0,0,0,{"$f":"BU231","v":0},{"$f":"IF(EC231 <> 0, MIN(EC231, OM_threshold, OM_max - SUM(EG228:EG230,EG232:EG282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,8,"EX5",{"$f":"_xlfn.IFNA(VLOOKUP($B232, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B232, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,{"$f":"IF(F232 <> 0, MIN(F232, OM_threshold, OM_max - SUM(K228:K231,K233:K282)), 0)","v":0},{"$f":"$K232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$K232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,7,8,"EX5","",0,{"$f":"INDEX(OM_HLookup, $BN232, $BM232)","v":0},0,0,{"$f":"BU232","v":0},{"$f":"IF(BR232 <> 0, MIN(BR232, OM_threshold, OM_max - SUM(BW228:BW231,BW233:BW282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,8,5,"",0,0,0,0,{"$f":"BV232","v":0},{"$f":"IF(EC232 <> 0, MIN(EC232, OM_threshold, OM_max - SUM(EH228:EH231,EH233:EH282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,9,"EX6",{"$f":"_xlfn.IFNA(VLOOKUP($B233, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B233, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,{"$f":"IF(F233 <> 0, MIN(F233, OM_threshold, OM_max - SUM(L228:L232,L234:L282)), 0)","v":0},{"$f":"$L233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,8,9,"EX6","",0,{"$f":"INDEX(OM_HLookup, $BN233, $BM233)","v":0},0,0,0,{"$f":"BV233","v":0},{"$f":"IF(BR233 <> 0, MIN(BR233, OM_threshold, OM_max - SUM(BX228:BX232,BX234:BX282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,9,6,"",0,0,0,0,0,{"$f":"BW233","v":0},{"$f":"IF(EC233 <> 0, MIN(EC233, OM_threshold, OM_max - SUM(EI228:EI232,EI234:EI282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,10,"EX7",{"$f":"_xlfn.IFNA(VLOOKUP($B234, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B234, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,{"$f":"IF(F234 <> 0, MIN(F234, OM_threshold, OM_max - SUM(M228:M233,M235:M282)), 0)","v":0},{"$f":"$M234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,9,10,"EX7","",0,{"$f":"INDEX(OM_HLookup, $BN234, $BM234)","v":0},0,0,0,0,{"$f":"BW234","v":0},{"$f":"IF(BR234 <> 0, MIN(BR234, OM_threshold, OM_max - SUM(BY228:BY233,BY235:BY282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,10,7,"",0,0,0,0,0,0,{"$f":"BX234","v":0},{"$f":"IF(EC234 <> 0, MIN(EC234, OM_threshold, OM_max - SUM(EJ228:EJ233,EJ235:EJ282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,11,"EX8",{"$f":"_xlfn.IFNA(VLOOKUP($B235, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B235, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(F235 <> 0, MIN(F235, OM_threshold, OM_max - SUM(N228:N234,N236:N282)), 0)","v":0},{"$f":"$N235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,10,11,"EX8","",0,{"$f":"INDEX(OM_HLookup, $BN235, $BM235)","v":0},0,0,0,0,0,{"$f":"BX235","v":0},{"$f":"IF(BR235 <> 0, MIN(BR235, OM_threshold, OM_max - SUM(BZ228:BZ234,BZ236:BZ282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,11,8,"",0,0,0,0,0,0,0,{"$f":"BY235","v":0},{"$f":"IF(EC235 <> 0, MIN(EC235, OM_threshold, OM_max - SUM(EK228:EK234,EK236:EK282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,12,"EX9",{"$f":"_xlfn.IFNA(VLOOKUP($B236, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B236, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(F236 <> 0, MIN(F236, OM_threshold, OM_max - SUM(O228:O235,O237:O282)), 0)","v":0},{"$f":"$O236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,11,12,"EX9","",0,{"$f":"INDEX(OM_HLookup, $BN236, $BM236)","v":0},0,0,0,0,0,0,{"$f":"BY236","v":0},{"$f":"IF(BR236 <> 0, MIN(BR236, OM_threshold, OM_max - SUM(CA228:CA235,CA237:CA282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,12,9,"",0,0,0,0,0,0,0,0,{"$f":"BZ236","v":0},{"$f":"IF(EC236 <> 0, MIN(EC236, OM_threshold, OM_max - SUM(EL228:EL235,EL237:EL282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,13,"EX10",{"$f":"_xlfn.IFNA(VLOOKUP($B237, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B237, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(F237 <> 0, MIN(F237, OM_threshold, OM_max - SUM(P228:P236,P238:P282)), 0)","v":0},{"$f":"$P237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,12,13,"EX10","",0,{"$f":"INDEX(OM_HLookup, $BN237, $BM237)","v":0},0,0,0,0,0,0,0,{"$f":"BZ237","v":0},{"$f":"IF(BR237 <> 0, MIN(BR237, OM_threshold, OM_max - SUM(CB228:CB236,CB238:CB282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,13,10,"",0,0,0,0,0,0,0,0,0,{"$f":"CA237","v":0},{"$f":"IF(EC237 <> 0, MIN(EC237, OM_threshold, OM_max - SUM(EM228:EM236,EM238:EM282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,14,"EX11",{"$f":"_xlfn.IFNA(VLOOKUP($B238, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B238, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F238 <> 0, MIN(F238, OM_threshold, OM_max - SUM(Q228:Q237,Q239:Q282)), 0)","v":0},{"$f":"$Q238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,13,14,"EX11","",0,{"$f":"INDEX(OM_HLookup, $BN238, $BM238)","v":0},0,0,0,0,0,0,0,0,{"$f":"CA238","v":0},{"$f":"IF(BR238 <> 0, MIN(BR238, OM_threshold, OM_max - SUM(CC228:CC237,CC239:CC282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,14,11,"",0,0,0,0,0,0,0,0,0,0,{"$f":"CB238","v":0},{"$f":"IF(EC238 <> 0, MIN(EC238, OM_threshold, OM_max - SUM(EN228:EN237,EN239:EN282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,15,"EX12",{"$f":"_xlfn.IFNA(VLOOKUP($B239, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B239, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F239 <> 0, MIN(F239, OM_threshold, OM_max - SUM(R228:R238,R240:R282)), 0)","v":0},{"$f":"$R239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,14,15,"EX12","",0,{"$f":"INDEX(OM_HLookup, $BN239, $BM239)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CB239","v":0},{"$f":"IF(BR239 <> 0, MIN(BR239, OM_threshold, OM_max - SUM(CD228:CD238,CD240:CD282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,15,12,"",0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC239","v":0},{"$f":"IF(EC239 <> 0, MIN(EC239, OM_threshold, OM_max - SUM(EO228:EO238,EO240:EO282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,16,"EX13",{"$f":"_xlfn.IFNA(VLOOKUP($B240, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B240, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F240 <> 0, MIN(F240, OM_threshold, OM_max - SUM(S228:S239,S241:S282)), 0)","v":0},{"$f":"$S240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,15,16,"EX13","",0,{"$f":"INDEX(OM_HLookup, $BN240, $BM240)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CC240","v":0},{"$f":"IF(BR240 <> 0, MIN(BR240, OM_threshold, OM_max - SUM(CE228:CE239,CE241:CE282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,16,13,"",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD240","v":0},{"$f":"IF(EC240 <> 0, MIN(EC240, OM_threshold, OM_max - SUM(EP228:EP239,EP241:EP282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,17,"EX14",{"$f":"_xlfn.IFNA(VLOOKUP($B241, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B241, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F241 <> 0, MIN(F241, OM_threshold, OM_max - SUM(T228:T240,T242:T282)), 0)","v":0},{"$f":"$T241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,16,17,"EX14","",0,{"$f":"INDEX(OM_HLookup, $BN241, $BM241)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD241","v":0},{"$f":"IF(BR241 <> 0, MIN(BR241, OM_threshold, OM_max - SUM(CF228:CF240,CF242:CF282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,17,14,"",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE241","v":0},{"$f":"IF(EC241 <> 0, MIN(EC241, OM_threshold, OM_max - SUM(EQ228:EQ240,EQ242:EQ282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,18,"EX15",{"$f":"_xlfn.IFNA(VLOOKUP($B242, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B242, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F242 <> 0, MIN(F242, OM_threshold, OM_max - SUM(U228:U241,U243:U282)), 0)","v":0},{"$f":"$U242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,17,18,"EX15","",0,{"$f":"INDEX(OM_HLookup, $BN242, $BM242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE242","v":0},{"$f":"IF(BR242 <> 0, MIN(BR242, OM_threshold, OM_max - SUM(CG228:CG241,CG243:CG282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,18,15,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF242","v":0},{"$f":"IF(EC242 <> 0, MIN(EC242, OM_threshold, OM_max - SUM(ER228:ER241,ER243:ER282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,19,"EX16",{"$f":"_xlfn.IFNA(VLOOKUP($B243, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B243, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F243 <> 0, MIN(F243, OM_threshold, OM_max - SUM(V228:V242,V244:V282)), 0)","v":0},{"$f":"$V243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,18,19,"EX16","",0,{"$f":"INDEX(OM_HLookup, $BN243, $BM243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF243","v":0},{"$f":"IF(BR243 <> 0, MIN(BR243, OM_threshold, OM_max - SUM(CH228:CH242,CH244:CH282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,19,16,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG243","v":0},{"$f":"IF(EC243 <> 0, MIN(EC243, OM_threshold, OM_max - SUM(ES228:ES242,ES244:ES282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,20,"EX17",{"$f":"_xlfn.IFNA(VLOOKUP($B244, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B244, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F244 <> 0, MIN(F244, OM_threshold, OM_max - SUM(W228:W243,W245:W282)), 0)","v":0},{"$f":"$W244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,19,20,"EX17","",0,{"$f":"INDEX(OM_HLookup, $BN244, $BM244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG244","v":0},{"$f":"IF(BR244 <> 0, MIN(BR244, OM_threshold, OM_max - SUM(CI228:CI243,CI245:CI282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,20,17,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH244","v":0},{"$f":"IF(EC244 <> 0, MIN(EC244, OM_threshold, OM_max - SUM(ET228:ET243,ET245:ET282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,21,"EX18",{"$f":"_xlfn.IFNA(VLOOKUP($B245, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B245, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F245 <> 0, MIN(F245, OM_threshold, OM_max - SUM(X228:X244,X246:X282)), 0)","v":0},{"$f":"$X245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,20,21,"EX18","",0,{"$f":"INDEX(OM_HLookup, $BN245, $BM245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH245","v":0},{"$f":"IF(BR245 <> 0, MIN(BR245, OM_threshold, OM_max - SUM(CJ228:CJ244,CJ246:CJ282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,21,18,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI245","v":0},{"$f":"IF(EC245 <> 0, MIN(EC245, OM_threshold, OM_max - SUM(EU228:EU244,EU246:EU282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,22,"EX19",{"$f":"_xlfn.IFNA(VLOOKUP($B246, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B246, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F246 <> 0, MIN(F246, OM_threshold, OM_max - SUM(Y228:Y245,Y247:Y282)), 0)","v":0},{"$f":"$Y246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,21,22,"EX19","",0,{"$f":"INDEX(OM_HLookup, $BN246, $BM246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI246","v":0},{"$f":"IF(BR246 <> 0, MIN(BR246, OM_threshold, OM_max - SUM(CK228:CK245,CK247:CK282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,22,19,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ246","v":0},{"$f":"IF(EC246 <> 0, MIN(EC246, OM_threshold, OM_max - SUM(EV228:EV245,EV247:EV282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,23,"EX20",{"$f":"_xlfn.IFNA(VLOOKUP($B247, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B247, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F247 <> 0, MIN(F247, OM_threshold, OM_max - SUM(Z228:Z246,Z248:Z282)), 0)","v":0},{"$f":"$Z247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM246+1","v":20},22,23,"EX20","",0,{"$f":"INDEX(OM_HLookup, $BN247, $BM247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ247","v":0},{"$f":"IF(BR247 <> 0, MIN(BR247, OM_threshold, OM_max - SUM(CL228:CL246,CL248:CL282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,23,20,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK247","v":0},{"$f":"IF(EC247 <> 0, MIN(EC247, OM_threshold, OM_max - SUM(EW228:EW246,EW248:EW282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,24,"EX21",{"$f":"_xlfn.IFNA(VLOOKUP($B248, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B248, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F248 <> 0, MIN(F248, OM_threshold, OM_max - SUM(AA228:AA247,AA249:AA282)), 0)","v":0},{"$f":"$AA248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,23,24,"EX21","",0,{"$f":"INDEX(OM_HLookup, $BN248, $BM248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK248","v":0},{"$f":"IF(BR248 <> 0, MIN(BR248, OM_threshold, OM_max - SUM(CM228:CM247,CM249:CM282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,24,21,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL248","v":0},{"$f":"IF(EC248 <> 0, MIN(EC248, OM_threshold, OM_max - SUM(EX228:EX247,EX249:EX282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,25,"EX22",{"$f":"_xlfn.IFNA(VLOOKUP($B249, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B249, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F249 <> 0, MIN(F249, OM_threshold, OM_max - SUM(AB228:AB248,AB250:AB282)), 0)","v":0},{"$f":"$AB249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,24,25,"EX22","",0,{"$f":"INDEX(OM_HLookup, $BN249, $BM249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL249","v":0},{"$f":"IF(BR249 <> 0, MIN(BR249, OM_threshold, OM_max - SUM(CN228:CN248,CN250:CN282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,25,22,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM249","v":0},{"$f":"IF(EC249 <> 0, MIN(EC249, OM_threshold, OM_max - SUM(EY228:EY248,EY250:EY282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,26,"EX23",{"$f":"_xlfn.IFNA(VLOOKUP($B250, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B250, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F250 <> 0, MIN(F250, OM_threshold, OM_max - SUM(AC228:AC249,AC251:AC282)), 0)","v":0},{"$f":"$AC250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,25,26,"EX23","",0,{"$f":"INDEX(OM_HLookup, $BN250, $BM250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM250","v":0},{"$f":"IF(BR250 <> 0, MIN(BR250, OM_threshold, OM_max - SUM(CO228:CO249,CO251:CO282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,26,23,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN250","v":0},{"$f":"IF(EC250 <> 0, MIN(EC250, OM_threshold, OM_max - SUM(EZ228:EZ249,EZ251:EZ282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,27,"EX24",{"$f":"_xlfn.IFNA(VLOOKUP($B251, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B251, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F251 <> 0, MIN(F251, OM_threshold, OM_max - SUM(AD228:AD250,AD252:AD282)), 0)","v":0},{"$f":"$AD251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,26,27,"EX24","",0,{"$f":"INDEX(OM_HLookup, $BN251, $BM251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN251","v":0},{"$f":"IF(BR251 <> 0, MIN(BR251, OM_threshold, OM_max - SUM(CP228:CP250,CP252:CP282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,27,24,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO251","v":0},{"$f":"IF(EC251 <> 0, MIN(EC251, OM_threshold, OM_max - SUM(FA228:FA250,FA252:FA282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,28,"EX25",{"$f":"_xlfn.IFNA(VLOOKUP($B252, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B252, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F252 <> 0, MIN(F252, OM_threshold, OM_max - SUM(AE228:AE251,AE253:AE282)), 0)","v":0},{"$f":"$AE252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,27,28,"EX25","",0,{"$f":"INDEX(OM_HLookup, $BN252, $BM252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO252","v":0},{"$f":"IF(BR252 <> 0, MIN(BR252, OM_threshold, OM_max - SUM(CQ228:CQ251,CQ253:CQ282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,28,25,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP252","v":0},{"$f":"IF(EC252 <> 0, MIN(EC252, OM_threshold, OM_max - SUM(FB228:FB251,FB253:FB282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,30,"EX27",{"$f":"_xlfn.IFNA(VLOOKUP($B254, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B254, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F254 <> 0, MIN(F254, OM_threshold, OM_max - SUM(AG228:AG253,AG255:AG282)), 0)","v":0},{"$f":"$AG254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,29,30,"EX27","",0,{"$f":"INDEX(OM_HLookup, $BN254, $BM254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CQ254","v":0},{"$f":"IF(BR254 <> 0, MIN(BR254, OM_threshold, OM_max - SUM(CS228:CS253,CS255:CS282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,30,27,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CR254","v":0},{"$f":"IF(EC254 <> 0, MIN(EC254, OM_threshold, OM_max - SUM(FD228:FD253,FD255:FD282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,31,"EX28",{"$f":"_xlfn.IFNA(VLOOKUP($B255, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B255, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F255 <> 0, MIN(F255, OM_threshold, OM_max - SUM(AH228:AH254,AH256:AH282)), 0)","v":0},{"$f":"$AH255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,30,31,"EX28","",0,{"$f":"INDEX(OM_HLookup, $BN255, $BM255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CR255","v":0},{"$f":"IF(BR255 <> 0, MIN(BR255, OM_threshold, OM_max - SUM(CT228:CT254,CT256:CT282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,31,28,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS255","v":0},{"$f":"IF(EC255 <> 0, MIN(EC255, OM_threshold, OM_max - SUM(FE228:FE254,FE256:FE282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,34,"EX31",{"$f":"_xlfn.IFNA(VLOOKUP($B258, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B258, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F258 <> 0, MIN(F258, OM_threshold, OM_max - SUM(AK228:AK257,AK259:AK282)), 0)","v":0},{"$f":"$AK258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31,33,34,"EX31","",0,{"$f":"INDEX(OM_HLookup, $BN258, $BM258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CU258","v":0},{"$f":"IF(BR258 <> 0, MIN(BR258, OM_threshold, OM_max - SUM(CW228:CW257,CW259:CW282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,34,31,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CV258","v":0},{"$f":"IF(EC258 <> 0, MIN(EC258, OM_threshold, OM_max - SUM(FH228:FH257,FH259:FH282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,35,"EX32",{"$f":"_xlfn.IFNA(VLOOKUP($B259, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B259, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F259 <> 0, MIN(F259, OM_threshold, OM_max - SUM(AL228:AL258,AL260:AL282)), 0)","v":0},{"$f":"$AL259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32,34,35,"EX32","",0,{"$f":"INDEX(OM_HLookup, $BN259, $BM259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CV259","v":0},{"$f":"IF(BR259 <> 0, MIN(BR259, OM_threshold, OM_max - SUM(CX228:CX258,CX260:CX282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,35,32,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW259","v":0},{"$f":"IF(EC259 <> 0, MIN(EC259, OM_threshold, OM_max - SUM(FI228:FI258,FI260:FI282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,37,"EX34",{"$f":"_xlfn.IFNA(VLOOKUP($B261, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B261, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F261 <> 0, MIN(F261, OM_threshold, OM_max - SUM(AN228:AN260,AN262:AN282)), 0)","v":0},{"$f":"$AN261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,34,36,37,"EX34","",0,{"$f":"INDEX(OM_HLookup, $BN261, $BM261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX261","v":0},{"$f":"IF(BR261 <> 0, MIN(BR261, OM_threshold, OM_max - SUM(CZ228:CZ260,CZ262:CZ282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,37,34,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY261","v":0},{"$f":"IF(EC261 <> 0, MIN(EC261, OM_threshold, OM_max - SUM(FK228:FK260,FK262:FK282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,38,"EX35",{"$f":"_xlfn.IFNA(VLOOKUP($B262, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B262, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F262 <> 0, MIN(F262, OM_threshold, OM_max - SUM(AO228:AO261,AO263:AO282)), 0)","v":0},{"$f":"$AO262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,37,38,"EX35","",0,{"$f":"INDEX(OM_HLookup, $BN262, $BM262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY262","v":0},{"$f":"IF(BR262 <> 0, MIN(BR262, OM_threshold, OM_max - SUM(DA228:DA261,DA263:DA282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,38,35,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ262","v":0},{"$f":"IF(EC262 <> 0, MIN(EC262, OM_threshold, OM_max - SUM(FL228:FL261,FL263:FL282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,40,"EX37",{"$f":"_xlfn.IFNA(VLOOKUP($B264, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B264, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F264 <> 0, MIN(F264, OM_threshold, OM_max - SUM(AQ228:AQ263,AQ265:AQ282)), 0)","v":0},{"$f":"$AQ264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,37,39,40,"EX37","",0,{"$f":"INDEX(OM_HLookup, $BN264, $BM264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE264","v":0},{"$f":"CF264","v":0},{"$f":"CG264","v":0},{"$f":"CH264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA264","v":0},{"$f":"IF(BR264 <> 0, MIN(BR264, OM_threshold, OM_max - SUM(DC228:DC263,DC265:DC282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,40,37,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB264","v":0},{"$f":"IF(EC264 <> 0, MIN(EC264, OM_threshold, OM_max - SUM(FN228:FN263,FN265:FN282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,41,"EX38",{"$f":"_xlfn.IFNA(VLOOKUP($B265, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B265, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F265 <> 0, MIN(F265, OM_threshold, OM_max - SUM(AR228:AR264,AR266:AR282)), 0)","v":0},{"$f":"$AR265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,38,40,41,"EX38","",0,{"$f":"INDEX(OM_HLookup, $BN265, $BM265)","v":0},{"$f":"BS265","v":0},{"$f":"BT265","v":0},{"$f":"BU265","v":0},{"$f":"BV265","v":0},{"$f":"BW265","v":0},{"$f":"BX265","v":0},{"$f":"BY265","v":0},{"$f":"BZ265","v":0},{"$f":"CA265","v":0},{"$f":"CB265","v":0},{"$f":"CC265","v":0},{"$f":"CD265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB265","v":0},{"$f":"IF(BR265 <> 0, MIN(BR265, OM_threshold, OM_max - SUM(DD228:DD264,DD266:DD282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,41,38,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC265","v":0},{"$f":"IF(EC265 <> 0, MIN(EC265, OM_threshold, OM_max - SUM(FO228:FO264,FO266:FO282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,43,"EX40",{"$f":"_xlfn.IFNA(VLOOKUP($B267, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B267, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F267 <> 0, MIN(F267, OM_threshold, OM_max - SUM(AT228:AT266,AT268:AT282)), 0)","v":0},{"$f":"$AT267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,40,42,43,"EX40","",0,{"$f":"INDEX(OM_HLookup, $BN267, $BM267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD267","v":0},{"$f":"IF(BR267 <> 0, MIN(BR267, OM_threshold, OM_max - SUM(DF228:DF266,DF268:DF282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,43,40,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE267","v":0},{"$f":"IF(EC267 <> 0, MIN(EC267, OM_threshold, OM_max - SUM(FQ228:FQ266,FQ268:FQ282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,41,44,"EX41",{"$f":"_xlfn.IFNA(VLOOKUP($B268, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B268, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F268 <> 0, MIN(F268, OM_threshold, OM_max - SUM(AU228:AU267,AU269:AU282)), 0)","v":0},{"$f":"$AU268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,41,43,44,"EX41","",0,{"$f":"INDEX(OM_HLookup, $BN268, $BM268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE268","v":0},{"$f":"IF(BR268 <> 0, MIN(BR268, OM_threshold, OM_max - SUM(DG228:DG267,DG269:DG282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,44,41,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF268","v":0},{"$f":"IF(EC268 <> 0, MIN(EC268, OM_threshold, OM_max - SUM(FR228:FR267,FR269:FR282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,46,"EX43",{"$f":"_xlfn.IFNA(VLOOKUP($B270, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B270, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F270 <> 0, MIN(F270, OM_threshold, OM_max - SUM(AW228:AW269,AW271:AW282)), 0)","v":0},{"$f":"$AW270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,43,45,46,"EX43","",0,{"$f":"INDEX(OM_HLookup, $BN270, $BM270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA270","v":0},0,0,0,0,0,{"$f":"DG270","v":0},{"$f":"IF(BR270 <> 0, MIN(BR270, OM_threshold, OM_max - SUM(DI228:DI269,DI271:DI282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,46,43,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH270","v":0},{"$f":"IF(EC270 <> 0, MIN(EC270, OM_threshold, OM_max - SUM(FT228:FT269,FT271:FT282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,47,"EX44",{"$f":"_xlfn.IFNA(VLOOKUP($B271, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B271, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F271 <> 0, MIN(F271, OM_threshold, OM_max - SUM(AX228:AX270,AX272:AX282)), 0)","v":0},{"$f":"$AX271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,44,46,47,"EX44","",0,{"$f":"INDEX(OM_HLookup, $BN271, $BM271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA271","v":0},0,0,0,0,0,0,{"$f":"DH271","v":0},{"$f":"IF(BR271 <> 0, MIN(BR271, OM_threshold, OM_max - SUM(DJ228:DJ270,DJ272:DJ282)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,47,44,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI271","v":0},{"$f":"IF(EC271 <> 0, MIN(EC271, OM_threshold, OM_max - SUM(FU228:FU270,FU272:FU282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,47,50,"EX47",{"$f":"_xlfn.IFNA(VLOOKUP($B274, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B274, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F274 <> 0, MIN(F274, OM_threshold, OM_max - SUM(BA228:BA273,BA275:BA282)), 0)","v":0},{"$f":"$BA274","v":0},0,0,0,0,0,0,0,0,0,null,47,49,50,"EX47","",0,{"$f":"INDEX(OM_HLookup, $BN274, $BM274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI274","v":0},{"$f":"DJ274","v":0},{"$f":"DK274","v":0},{"$f":"IF(BR274 <> 0, MIN(BR274, OM_threshold, OM_max - SUM(DM228:DM273,DM275:DM282)), 0)","v":0},null,null,null,null,null,null,null,null,0,0,null,null,50,47,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL274","v":0},{"$f":"IF(EC274 <> 0, MIN(EC274, OM_threshold, OM_max - SUM(FX228:FX273,FX275:FX282)), 0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,48,51,"EX48",{"$f":"_xlfn.IFNA(VLOOKUP($B275, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B275, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F275 <> 0, MIN(F275, OM_threshold, OM_max - SUM(BB228:BB274,BB276:BB282)), 0)","v":0},{"$f":"$BB275","v":0},0,0,0,0,0,0,0,0,null,48,50,51,"EX48","",0,{"$f":"INDEX(OM_HLookup, $BN275, $BM275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL275","v":0},{"$f":"IF(BR275 <> 0, MIN(BR275, OM_threshold, OM_max - SUM(DN228:DN274,DN276:DN282)), 0)","v":0},null,null,null,null,null,null,null,0,0,null,null,51,48,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DM275","v":0},{"$f":"IF(EC275 <> 0, MIN(EC275, OM_threshold, OM_max - SUM(FY228:FY274,FY276:FY282)), 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,50,53,"EX50",{"$f":"_xlfn.IFNA(VLOOKUP($B277, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B277, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F277 <> 0, MIN(F277, OM_threshold, OM_max - SUM(BD228:BD276,BD278:BD282)), 0)","v":0},{"$f":"$BD277","v":0},{"$f":"$BD277","v":0},{"$f":"$BD277","v":0},{"$f":"$BD277","v":0},{"$f":"$BD277","v":0},0,0,null,50,52,53,"EX50","",0,{"$f":"INDEX(OM_HLookup, $BN277, $BM277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DN277","v":0},{"$f":"IF(BR277 <> 0, MIN(BR277, OM_threshold, OM_max - SUM(DP228:DP276,DP278:DP282)), 0)","v":0},null,null,null,null,null,0,0,null,null,53,50,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO277","v":0},{"$f":"IF(EC277 <> 0, MIN(EC277, OM_threshold, OM_max - SUM(GA228:GA276,GA278:GA282)), 0)","v":0},0,0,0,0,0,0,0]
[null,51,54,"EX51",{"$f":"_xlfn.IFNA(VLOOKUP($B278, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B278, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F278 <> 0, MIN(F278, OM_threshold, OM_max - SUM(BE228:BE277,BE279:BE282)), 0)","v":0},{"$f":"$BE278","v":0},{"$f":"$BE278","v":0},{"$f":"$BE278","v":0},{"$f":"$BE278","v":0},0,0,null,51,53,54,"EX51","",0,{"$f":"INDEX(OM_HLookup, $BN278, $BM278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO278","v":0},{"$f":"IF(BR278 <> 0, MIN(BR278, OM_threshold, OM_max - SUM(DQ228:DQ277,DQ279:DQ282)), 0)","v":0},null,null,null,null,0,0,null,null,54,51,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP278","v":0},{"$f":"IF(EC278 <> 0, MIN(EC278, OM_threshold, OM_max - SUM(GB228:GB277,GB279:GB282)), 0)","v":0},0,0,0,0,0,0]
[null,53,56,"EX53",{"$f":"_xlfn.IFNA(VLOOKUP($B280, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B280, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F280 <> 0, MIN(F280, OM_threshold, OM_max - SUM(BG228:BG279,BG281:BG282)), 0)","v":0},{"$f":"$BG280","v":0},{"$f":"$BG280","v":0},0,0,null,53,55,56,"EX53","",0,{"$f":"INDEX(OM_HLookup, $BN280, $BM280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DQ280","v":0},{"$f":"IF(BR280 <> 0, MIN(BR280, OM_threshold, OM_max - SUM(DS228:DS279,DS281:DS282)), 0)","v":0},null,null,0,0,null,null,56,53,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DR280","v":0},{"$f":"IF(EC280 <> 0, MIN(EC280, OM_threshold, OM_max - SUM(GD228:GD279,GD281:GD282)), 0)","v":0},{"$f":"BH280","v":0},0,0,0]
[null,54,57,"EX54",{"$f":"_xlfn.IFNA(VLOOKUP($B281, 'Fire (Office) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B281, 'Fire (Office) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F281 <> 0, MIN(F281, OM_threshold, OM_max - SUM(BH228:BH280,BH282)), 0)","v":0},{"$f":"$BH281","v":0},0,0,null,54,56,57,"EX54","",0,{"$f":"INDEX(OM_HLookup, $BN281, $BM281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DR281","v":0},{"$f":"IF(BR281 <> 0, MIN(BR281, OM_threshold, OM_max - SUM(DT228:DT280,DT282)), 0)","v":0},null,{"$f":"VLOOKUP($D281, $D$12:$BI$67, $C281, FALSE)","v":0},0,null,null,57,54,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS281","v":0},{"$f":"IF(EC281 <> 0, MIN(EC281, OM_threshold, OM_max - SUM(GE228:GE280,GE282)), 0)","v":0},0,0,0]
[]
[]
[]
[]
[null,null,null,null,"Extension threshold",250000]
[null,null,null,null,"Total value of extensions",{"$f":"SUM(G300:G344)","v":0}]
[null,null,null,null,"Accumulated free extensions"]
[null,null,null,null,"Balance"]
[null,null,null,null,"Municipalities - Annual"]
[]
[null,null,null,null,null,"Extension",{"$f":"VLOOKUP(G$298, $B$300:$E$354, 4, FALSE)","v":""},{"$f":"VLOOKUP(H$298, $B$300:$E$354, 4, FALSE)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,null,"Extension",{"$f":"G299","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM299","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,"Extension",{"$f":"G299","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM299","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount"]
[null,1,4,"EX1",{"$f":"_xlfn.IFNA(VLOOKUP($B300, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B300, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},{"$f":"IF(F300 <> 0, MIN(F300, MA_threshold, MA_max - SUM(G301:G354)), 0)","v":0},{"$f":"$G300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D300, $D$299:$BI$354, $C300, FALSE)","v":0},{"$f":"F300 - BJ300","v":0},null,"column","row",4,"EX1",{"$f":"E300","v":""},{"$f":"F300","v":0},{"$f":"IF(BR300 <> 0, MIN(BR300, MA_threshold, MA_max - SUM(BS301:BS354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D300, $D$12:$BI$67, $C300, FALSE)","v":0},{"$f":"BR300 - DV300","v":0},null,null,4,1,{"$f":"E300","v":""},{"$f":"F300","v":0},{"$f":"IF(EC300 <> 0, MIN(EC300, MA_threshold, MA_max - SUM(ED301:ED354)), 0)","v":0},{"$f":"H300","v":0},{"$f":"I300","v":0},{"$f":"J300","v":0},{"$f":"K300","v":0},{"$f":"L300","v":0},{"$f":"M300","v":0},{"$f":"N300","v":0},{"$f":"O300","v":0},{"$f":"P300","v":0},{"$f":"Q300","v":0},{"$f":"R300","v":0},{"$f":"S300","v":0},{"$f":"T300","v":0},{"$f":"U300","v":0},{"$f":"V300","v":0},{"$f":"W300","v":0},{"$f":"X300","v":0},{"$f":"Y300","v":0},{"$f":"Z300","v":0},{"$f":"AA300","v":0},{"$f":"AB300","v":0},{"$f":"AC300","v":0},{"$f":"AD300","v":0},{"$f":"AE300","v":0},{"$f":"AF300","v":0},{"$f":"AG300","v":0},{"$f":"AH300","v":0},{"$f":"AI300","v":0},{"$f":"AJ300","v":0},{"$f":"AK300","v":0},{"$f":"AL300","v":0},{"$f":"AM300","v":0},{"$f":"AN300","v":0},{"$f":"AO300","v":0},{"$f":"AP300","v":0},{"$f":"AQ300","v":0},{"$f":"AR300","v":0},{"$f":"AS300","v":0},{"$f":"AT300","v":0},{"$f":"AU300","v":0},{"$f":"AV300","v":0},{"$f":"AW300","v":0},{"$f":"AX300","v":0},{"$f":"AY300","v":0},{"$f":"AZ300","v":0},{"$f":"BA300","v":0},{"$f":"BB300","v":0},{"$f":"BC300","v":0},{"$f":"BD300","v":0},{"$f":"BE300","v":0},{"$f":"BF300","v":0},{"$f":"BG300","v":0},{"$f":"BH300","v":0},{"$f":"BI300","v":0},{"$f":"VLOOKUP($EA300, $EA$299:$GF$354, $DZ300, FALSE)","v":0},{"$f":"IFERROR(EC300 - GG300, 0)","v":0}]
[null,4,7,"EX4",{"$f":"_xlfn.IFNA(VLOOKUP($B303, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B303, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,{"$f":"IF(F303 <> 0, MIN(F303, MA_threshold, MA_max - SUM(J300:J302,J304:J354)), 0)","v":0},{"$f":"$J303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM302+1","v":4},6,7,"EX4","",0,{"$f":"INDEX(MA_HLookup, $BN303, $BM303)","v":0},{"$f":"BS303","v":0},{"$f":"BT303","v":0},{"$f":"IF(BR303 <> 0, MIN(BR303, MA_threshold, MA_max - SUM(BV300:BV302,BV304:BV354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,7,4,"",0,0,0,{"$f":"BU303","v":0},{"$f":"IF(EC303 <> 0, MIN(EC303, MA_threshold, MA_max - SUM(EG300:EG302,EG304:EG354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,8,"EX5",{"$f":"_xlfn.IFNA(VLOOKUP($B304, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B304, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,{"$f":"IF(F304 <> 0, MIN(F304, MA_threshold, MA_max - SUM(K300:K303,K305:K354)), 0)","v":0},{"$f":"$K304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$K304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,7,8,"EX5","",0,{"$f":"INDEX(MA_HLookup, $BN304, $BM304)","v":0},0,0,{"$f":"BU304","v":0},{"$f":"IF(BR304 <> 0, MIN(BR304, MA_threshold, MA_max - SUM(BW300:BW303,BW305:BW354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,8,5,"",0,0,0,0,{"$f":"BV304","v":0},{"$f":"IF(EC304 <> 0, MIN(EC304, MA_threshold, MA_max - SUM(EH300:EH303,EH305:EH354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA304, $EA$299:$GF$354, $DZ304, FALSE)","v":0},0]
[null,7,10,"EX7",{"$f":"_xlfn.IFNA(VLOOKUP($B306, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B306, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,{"$f":"IF(F306 <> 0, MIN(F306, MA_threshold, MA_max - SUM(M300:M305,M307:M354)), 0)","v":0},{"$f":"$M306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,9,10,"EX7","",0,{"$f":"INDEX(MA_HLookup, $BN306, $BM306)","v":0},0,0,0,0,{"$f":"BW306","v":0},{"$f":"IF(BR306 <> 0, MIN(BR306, MA_threshold, MA_max - SUM(BY300:BY305,BY307:BY354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,10,7,"",0,0,0,0,0,0,{"$f":"BX306","v":0},{"$f":"IF(EC306 <> 0, MIN(EC306, MA_threshold, MA_max - SUM(EJ300:EJ305,EJ307:EJ354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,11,"EX8",{"$f":"_xlfn.IFNA(VLOOKUP($B307, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B307, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(F307 <> 0, MIN(F307, MA_threshold, MA_max - SUM(N300:N306,N308:N354)), 0)","v":0},{"$f":"$N307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,10,11,"EX8","",0,{"$f":"INDEX(MA_HLookup, $BN307, $BM307)","v":0},0,0,0,0,0,{"$f":"BX307","v":0},{"$f":"IF(BR307 <> 0, MIN(BR307, MA_threshold, MA_max - SUM(BZ300:BZ306,BZ308:BZ354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,11,8,"",0,0,0,0,0,0,0,{"$f":"BY307","v":0},{"$f":"IF(EC307 <> 0, MIN(EC307, MA_threshold, MA_max - SUM(EK300:EK306,EK308:EK354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,13,"EX10",{"$f":"_xlfn.IFNA(VLOOKUP($B309, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B309, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(F309 <> 0, MIN(F309, MA_threshold, MA_max - SUM(P300:P308,P310:P354)), 0)","v":0},{"$f":"$P309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,12,13,"EX10","",0,{"$f":"INDEX(MA_HLookup, $BN309, $BM309)","v":0},0,0,0,0,0,0,0,{"$f":"BZ309","v":0},{"$f":"IF(BR309 <> 0, MIN(BR309, MA_threshold, MA_max - SUM(CB300:CB308,CB310:CB354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,13,10,"",0,0,0,0,0,0,0,0,0,{"$f":"CA309","v":0},{"$f":"IF(EC309 <> 0, MIN(EC309, MA_threshold, MA_max - SUM(EM300:EM308,EM310:EM354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,14,"EX11",{"$f":"_xlfn.IFNA(VLOOKUP($B310, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B310, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F310 <> 0, MIN(F310, MA_threshold, MA_max - SUM(Q300:Q309,Q311:Q354)), 0)","v":0},{"$f":"$Q310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,13,14,"EX11","",0,{"$f":"INDEX(MA_HLookup, $BN310, $BM310)","v":0},0,0,0,0,0,0,0,0,{"$f":"CA310","v":0},{"$f":"IF(BR310 <> 0, MIN(BR310, MA_threshold, MA_max - SUM(CC300:CC309,CC311:CC354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,14,11,"",0,0,0,0,0,0,0,0,0,0,{"$f":"CB310","v":0},{"$f":"IF(EC310 <> 0, MIN(EC310, MA_threshold, MA_max - SUM(EN300:EN309,EN311:EN354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,16,"EX13",{"$f":"_xlfn.IFNA(VLOOKUP($B312, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B312, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F312 <> 0, MIN(F312, MA_threshold, MA_max - SUM(S300:S311,S313:S354)), 0)","v":0},{"$f":"$S312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,15,16,"EX13","",0,{"$f":"INDEX(MA_HLookup, $BN312, $BM312)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CC312","v":0},{"$f":"IF(BR312 <> 0, MIN(BR312, MA_threshold, MA_max - SUM(CE300:CE311,CE313:CE354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,16,13,"",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD312","v":0},{"$f":"IF(EC312 <> 0, MIN(EC312, MA_threshold, MA_max - SUM(EP300:EP311,EP313:EP354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,17,"EX14",{"$f":"_xlfn.IFNA(VLOOKUP($B313, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B313, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F313 <> 0, MIN(F313, MA_threshold, MA_max - SUM(T300:T312,T314:T354)), 0)","v":0},{"$f":"$T313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,16,17,"EX14","",0,{"$f":"INDEX(MA_HLookup, $BN313, $BM313)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD313","v":0},{"$f":"IF(BR313 <> 0, MIN(BR313, MA_threshold, MA_max - SUM(CF300:CF312,CF314:CF354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,17,14,"",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE313","v":0},{"$f":"IF(EC313 <> 0, MIN(EC313, MA_threshold, MA_max - SUM(EQ300:EQ312,EQ314:EQ354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,19,"EX16",{"$f":"_xlfn.IFNA(VLOOKUP($B315, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B315, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F315 <> 0, MIN(F315, MA_threshold, MA_max - SUM(V300:V314,V316:V354)), 0)","v":0},{"$f":"$V315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,18,19,"EX16","",0,{"$f":"INDEX(MA_HLookup, $BN315, $BM315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF315","v":0},{"$f":"IF(BR315 <> 0, MIN(BR315, MA_threshold, MA_max - SUM(CH300:CH314,CH316:CH354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,19,16,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG315","v":0},{"$f":"IF(EC315 <> 0, MIN(EC315, MA_threshold, MA_max - SUM(ES300:ES314,ES316:ES354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,20,"EX17",{"$f":"_xlfn.IFNA(VLOOKUP($B316, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B316, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F316 <> 0, MIN(F316, MA_threshold, MA_max - SUM(W300:W315,W317:W354)), 0)","v":0},{"$f":"$W316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,19,20,"EX17","",0,{"$f":"INDEX(MA_HLookup, $BN316, $BM316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG316","v":0},{"$f":"IF(BR316 <> 0, MIN(BR316, MA_threshold, MA_max - SUM(CI300:CI315,CI317:CI354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,20,17,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH316","v":0},{"$f":"IF(EC316 <> 0, MIN(EC316, MA_threshold, MA_max - SUM(ET300:ET315,ET317:ET354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,23,"EX20",{"$f":"_xlfn.IFNA(VLOOKUP($B319, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B319, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F319 <> 0, MIN(F319, MA_threshold, MA_max - SUM(Z300:Z318,Z320:Z354)), 0)","v":0},{"$f":"$Z319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM318+1","v":20},22,23,"EX20","",0,{"$f":"INDEX(MA_HLookup, $BN319, $BM319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ319","v":0},{"$f":"IF(BR319 <> 0, MIN(BR319, MA_threshold, MA_max - SUM(CL300:CL318,CL320:CL354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,23,20,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK319","v":0},{"$f":"IF(EC319 <> 0, MIN(EC319, MA_threshold, MA_max - SUM(EW300:EW318,EW320:EW354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,24,"EX21",{"$f":"_xlfn.IFNA(VLOOKUP($B320, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B320, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F320 <> 0, MIN(F320, MA_threshold, MA_max - SUM(AA300:AA319,AA321:AA354)), 0)","v":0},{"$f":"$AA320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,23,24,"EX21","",0,{"$f":"INDEX(MA_HLookup, $BN320, $BM320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK320","v":0},{"$f":"IF(BR320 <> 0, MIN(BR320, MA_threshold, MA_max - SUM(CM300:CM319,CM321:CM354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,24,21,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL320","v":0},{"$f":"IF(EC320 <> 0, MIN(EC320, MA_threshold, MA_max - SUM(EX300:EX319,EX321:EX354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,26,"EX23",{"$f":"_xlfn.IFNA(VLOOKUP($B322, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B322, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F322 <> 0, MIN(F322, MA_threshold, MA_max - SUM(AC300:AC321,AC323:AC354)), 0)","v":0},{"$f":"$AC322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,25,26,"EX23","",0,{"$f":"INDEX(MA_HLookup, $BN322, $BM322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM322","v":0},{"$f":"IF(BR322 <> 0, MIN(BR322, MA_threshold, MA_max - SUM(CO300:CO321,CO323:CO354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,26,23,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN322","v":0},{"$f":"IF(EC322 <> 0, MIN(EC322, MA_threshold, MA_max - SUM(EZ300:EZ321,EZ323:EZ354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,27,"EX24",{"$f":"_xlfn.IFNA(VLOOKUP($B323, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B323, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F323 <> 0, MIN(F323, MA_threshold, MA_max - SUM(AD300:AD322,AD324:AD354)), 0)","v":0},{"$f":"$AD323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,26,27,"EX24","",0,{"$f":"INDEX(MA_HLookup, $BN323, $BM323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN323","v":0},{"$f":"IF(BR323 <> 0, MIN(BR323, MA_threshold, MA_max - SUM(CP300:CP322,CP324:CP354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,27,24,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO323","v":0},{"$f":"IF(EC323 <> 0, MIN(EC323, MA_threshold, MA_max - SUM(FA300:FA322,FA324:FA354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,29,"EX26",{"$f":"_xlfn.IFNA(VLOOKUP($B325, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B325, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F325 <> 0, MIN(F325, MA_threshold, MA_max - SUM(AF300:AF324,AF326:AF354)), 0)","v":0},{"$f":"$AF325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,28,29,"EX26","",0,{"$f":"INDEX(MA_HLookup, $BN325, $BM325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP325","v":0},{"$f":"IF(BR325 <> 0, MIN(BR325, MA_threshold, MA_max - SUM(CR300:CR324,CR326:CR354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,29,26,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CQ325","v":0},{"$f":"IF(EC325 <> 0, MIN(EC325, MA_threshold, MA_max - SUM(FC300:FC324,FC326:FC354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,30,"EX27",{"$f":"_xlfn.IFNA(VLOOKUP($B326, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B326, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F326 <> 0, MIN(F326, MA_threshold, MA_max - SUM(AG300:AG325,AG327:AG354)), 0)","v":0},{"$f":"$AG326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,29,30,"EX27","",0,{"$f":"INDEX(MA_HLookup, $BN326, $BM326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CQ326","v":0},{"$f":"IF(BR326 <> 0, MIN(BR326, MA_threshold, MA_max - SUM(CS300:CS325,CS327:CS354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,30,27,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CR326","v":0},{"$f":"IF(EC326 <> 0, MIN(EC326, MA_threshold, MA_max - SUM(FD300:FD325,FD327:FD354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,32,"EX29",{"$f":"_xlfn.IFNA(VLOOKUP($B328, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B328, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F328 <> 0, MIN(F328, MA_threshold, MA_max - SUM(AI300:AI327,AI329:AI354)), 0)","v":0},{"$f":"$AI328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,31,32,"EX29","",0,{"$f":"INDEX(MA_HLookup, $BN328, $BM328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS328","v":0},{"$f":"IF(BR328 <> 0, MIN(BR328, MA_threshold, MA_max - SUM(CU300:CU327,CU329:CU354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,32,29,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT328","v":0},{"$f":"IF(EC328 <> 0, MIN(EC328, MA_threshold, MA_max - SUM(FF300:FF327,FF329:FF354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,33,"EX30",{"$f":"_xlfn.IFNA(VLOOKUP($B329, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B329, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F329 <> 0, MIN(F329, MA_threshold, MA_max - SUM(AJ300:AJ328,AJ330:AJ354)), 0)","v":0},{"$f":"$AJ329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,32,33,"EX30","",0,{"$f":"INDEX(MA_HLookup, $BN329, $BM329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT329","v":0},{"$f":"IF(BR329 <> 0, MIN(BR329, MA_threshold, MA_max - SUM(CV300:CV328,CV330:CV354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,33,30,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CU329","v":0},{"$f":"IF(EC329 <> 0, MIN(EC329, MA_threshold, MA_max - SUM(FG300:FG328,FG330:FG354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,36,"EX33",{"$f":"_xlfn.IFNA(VLOOKUP($B332, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B332, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F332 <> 0, MIN(F332, MA_threshold, MA_max - SUM(AM300:AM331,AM333:AM354)), 0)","v":0},{"$f":"$AM332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,33,35,36,"EX33","",0,{"$f":"INDEX(MA_HLookup, $BN332, $BM332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW332","v":0},{"$f":"IF(BR332 <> 0, MIN(BR332, MA_threshold, MA_max - SUM(CY300:CY331,CY333:CY354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,36,33,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX332","v":0},{"$f":"IF(EC332 <> 0, MIN(EC332, MA_threshold, MA_max - SUM(FJ300:FJ331,FJ333:FJ354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,37,"EX34",{"$f":"_xlfn.IFNA(VLOOKUP($B333, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B333, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F333 <> 0, MIN(F333, MA_threshold, MA_max - SUM(AN300:AN332,AN334:AN354)), 0)","v":0},{"$f":"$AN333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,34,36,37,"EX34","",0,{"$f":"INDEX(MA_HLookup, $BN333, $BM333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX333","v":0},{"$f":"IF(BR333 <> 0, MIN(BR333, MA_threshold, MA_max - SUM(CZ300:CZ332,CZ334:CZ354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,37,34,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY333","v":0},{"$f":"IF(EC333 <> 0, MIN(EC333, MA_threshold, MA_max - SUM(FK300:FK332,FK334:FK354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,39,"EX36",{"$f":"_xlfn.IFNA(VLOOKUP($B335, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B335, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F335 <> 0, MIN(F335, MA_threshold, MA_max - SUM(AP300:AP334,AP336:AP354)), 0)","v":0},{"$f":"$AP335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM334+1","v":36},38,39,"EX36","",0,{"$f":"INDEX(MA_HLookup, $BN335, $BM335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ335","v":0},{"$f":"IF(BR335 <> 0, MIN(BR335, MA_threshold, MA_max - SUM(DB300:DB334,DB336:DB354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,39,36,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA335","v":0},{"$f":"IF(EC335 <> 0, MIN(EC335, MA_threshold, MA_max - SUM(FM300:FM334,FM336:FM354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,40,"EX37",{"$f":"_xlfn.IFNA(VLOOKUP($B336, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B336, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F336 <> 0, MIN(F336, MA_threshold, MA_max - SUM(AQ300:AQ335,AQ337:AQ354)), 0)","v":0},{"$f":"$AQ336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,37,39,40,"EX37","",0,{"$f":"INDEX(MA_HLookup, $BN336, $BM336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE336","v":0},{"$f":"CF336","v":0},{"$f":"CG336","v":0},{"$f":"CH336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA336","v":0},{"$f":"IF(BR336 <> 0, MIN(BR336, MA_threshold, MA_max - SUM(DC300:DC335,DC337:DC354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,40,37,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB336","v":0},{"$f":"IF(EC336 <> 0, MIN(EC336, MA_threshold, MA_max - SUM(FN300:FN335,FN337:FN354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,42,"EX39",{"$f":"_xlfn.IFNA(VLOOKUP($B338, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B338, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F338 <> 0, MIN(F338, MA_threshold, MA_max - SUM(AS300:AS337,AS339:AS354)), 0)","v":0},{"$f":"$AS338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,39,41,42,"EX39","",0,{"$f":"INDEX(MA_HLookup, $BN338, $BM338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB338","v":0},{"$f":"DC338","v":0},{"$f":"IF(BR338 <> 0, MIN(BR338, MA_threshold, MA_max - SUM(DE300:DE337,DE339:DE354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,42,39,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD338","v":0},{"$f":"IF(EC338 <> 0, MIN(EC338, MA_threshold, MA_max - SUM(FP300:FP337,FP339:FP354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,43,"EX40",{"$f":"_xlfn.IFNA(VLOOKUP($B339, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B339, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F339 <> 0, MIN(F339, MA_threshold, MA_max - SUM(AT300:AT338,AT340:AT354)), 0)","v":0},{"$f":"$AT339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,40,42,43,"EX40","",0,{"$f":"INDEX(MA_HLookup, $BN339, $BM339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD339","v":0},{"$f":"IF(BR339 <> 0, MIN(BR339, MA_threshold, MA_max - SUM(DF300:DF338,DF340:DF354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,43,40,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE339","v":0},{"$f":"IF(EC339 <> 0, MIN(EC339, MA_threshold, MA_max - SUM(FQ300:FQ338,FQ340:FQ354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,45,"EX42",{"$f":"_xlfn.IFNA(VLOOKUP($B341, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B341, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F341 <> 0, MIN(F341, MA_threshold, MA_max - SUM(AV300:AV340,AV342:AV354)), 0)","v":0},{"$f":"$AV341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,42,44,45,"EX42","",0,{"$f":"INDEX(MA_HLookup, $BN341, $BM341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA341","v":0},0,0,0,0,{"$f":"DF341","v":0},{"$f":"IF(BR341 <> 0, MIN(BR341, MA_threshold, MA_max - SUM(DH300:DH340,DH342:DH354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,45,42,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG341","v":0},{"$f":"IF(EC341 <> 0, MIN(EC341, MA_threshold, MA_max - SUM(FS300:FS340,FS342:FS354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,46,"EX43",{"$f":"_xlfn.IFNA(VLOOKUP($B342, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B342, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F342 <> 0, MIN(F342, MA_threshold, MA_max - SUM(AW300:AW341,AW343:AW354)), 0)","v":0},{"$f":"$AW342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,43,45,46,"EX43","",0,{"$f":"INDEX(MA_HLookup, $BN342, $BM342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA342","v":0},0,0,0,0,0,{"$f":"DG342","v":0},{"$f":"IF(BR342 <> 0, MIN(BR342, MA_threshold, MA_max - SUM(DI300:DI341,DI343:DI354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,46,43,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH342","v":0},{"$f":"IF(EC342 <> 0, MIN(EC342, MA_threshold, MA_max - SUM(FT300:FT341,FT343:FT354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,48,"EX45",{"$f":"_xlfn.IFNA(VLOOKUP($B344, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B344, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F344 <> 0, MIN(F344, MA_threshold, MA_max - SUM(AY300:AY343,AY345:AY354)), 0)","v":0},{"$f":"$AY344","v":0},0,0,0,0,0,0,0,0,0,0,0,null,45,47,48,"EX45","",0,{"$f":"INDEX(MA_HLookup, $BN344, $BM344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA344","v":0},0,0,0,0,0,0,0,{"$f":"DI344","v":0},{"$f":"IF(BR344 <> 0, MIN(BR344, MA_threshold, MA_max - SUM(DK300:DK343,DK345:DK354)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,0,0,null,null,48,45,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DJ344","v":0},{"$f":"IF(EC344 <> 0, MIN(EC344, MA_threshold, MA_max - SUM(FV300:FV343,FV345:FV354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,49,"EX46",{"$f":"_xlfn.IFNA(VLOOKUP($B345, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B345, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F345 <> 0, MIN(F345, MA_threshold, MA_max - SUM(AZ300:AZ344,AZ346:AZ354)), 0)","v":0},{"$f":"$AZ345","v":0},0,0,0,0,0,0,0,0,0,0,null,46,48,49,"EX46","",0,{"$f":"INDEX(MA_HLookup, $BN345, $BM345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI345","v":0},{"$f":"DJ345","v":0},{"$f":"IF(BR345 <> 0, MIN(BR345, MA_threshold, MA_max - SUM(DL300:DL344,DL346:DL354)), 0)","v":0},null,null,null,null,null,null,null,null,null,0,0,null,null,49,46,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DK345","v":0},{"$f":"IF(EC345 <> 0, MIN(EC345, MA_threshold, MA_max - SUM(FW300:FW344,FW346:FW354)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,49,52,"EX49",{"$f":"_xlfn.IFNA(VLOOKUP($B348, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B348, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F348 <> 0, MIN(F348, MA_threshold, MA_max - SUM(BC300:BC347,BC349:BC354)), 0)","v":0},{"$f":"$BC348","v":0},0,0,0,0,0,0,0,null,49,51,52,"EX49","",0,{"$f":"INDEX(MA_HLookup, $BN348, $BM348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DM348","v":0},{"$f":"IF(BR348 <> 0, MIN(BR348, MA_threshold, MA_max - SUM(DO300:DO347,DO349:DO354)), 0)","v":0},null,null,null,null,null,null,0,0,null,null,52,49,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DN348","v":0},{"$f":"IF(EC348 <> 0, MIN(EC348, MA_threshold, MA_max - SUM(FZ300:FZ347,FZ349:FZ354)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,50,53,"EX50",{"$f":"_xlfn.IFNA(VLOOKUP($B349, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B349, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F349 <> 0, MIN(F349, MA_threshold, MA_max - SUM(BD300:BD348,BD350:BD354)), 0)","v":0},{"$f":"$BD349","v":0},{"$f":"$BD349","v":0},{"$f":"$BD349","v":0},{"$f":"$BD349","v":0},{"$f":"$BD349","v":0},0,0,null,50,52,53,"EX50","",0,{"$f":"INDEX(MA_HLookup, $BN349, $BM349)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DN349","v":0},{"$f":"IF(BR349 <> 0, MIN(BR349, MA_threshold, MA_max - SUM(DP300:DP348,DP350:DP354)), 0)","v":0},null,null,null,null,null,0,0,null,null,53,50,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO349","v":0},{"$f":"IF(EC349 <> 0, MIN(EC349, MA_threshold, MA_max - SUM(GA300:GA348,GA350:GA354)), 0)","v":0},0,0,0,0,0,0,0]
[null,52,55,"EX52",{"$f":"_xlfn.IFNA(VLOOKUP($B351, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B351, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F351 <> 0, MIN(F351, MA_threshold, MA_max - SUM(BF300:BF350,BF352:BF354)), 0)","v":0},{"$f":"$BF351","v":0},{"$f":"$BF351","v":0},{"$f":"$BF351","v":0},0,0,null,{"$f":"BM350+1","v":52},54,55,"EX52","",0,{"$f":"INDEX(MA_HLookup, $BN351, $BM351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP351","v":0},{"$f":"IF(BR351 <> 0, MIN(BR351, MA_threshold, MA_max - SUM(DR300:DR350,DR352:DR354)), 0)","v":0},null,null,null,0,0,null,null,55,52,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DQ351","v":0},{"$f":"IF(EC351 <> 0, MIN(EC351, MA_threshold, MA_max - SUM(GC300:GC350,GC352:GC354)), 0)","v":0},0,0,0,0,0]
[null,53,56,"EX53",{"$f":"_xlfn.IFNA(VLOOKUP($B352, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B352, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F352 <> 0, MIN(F352, MA_threshold, MA_max - SUM(BG300:BG351,BG353:BG354)), 0)","v":0},{"$f":"$BG352","v":0},{"$f":"$BG352","v":0},0,0,null,53,55,56,"EX53","",0,{"$f":"INDEX(MA_HLookup, $BN352, $BM352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DQ352","v":0},{"$f":"IF(BR352 <> 0, MIN(BR352, MA_threshold, MA_max - SUM(DS300:DS351,DS353:DS354)), 0)","v":0},null,null,0,0,null,null,56,53,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DR352","v":0},{"$f":"IF(EC352 <> 0, MIN(EC352, MA_threshold, MA_max - SUM(GD300:GD351,GD353:GD354)), 0)","v":0},{"$f":"BH352","v":0},0,0,0]
[null,55,58,"EX55",{"$f":"_xlfn.IFNA(VLOOKUP($B354, 'Municipalities - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B354, 'Municipalities - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F354 <> 0, MIN(F354, MA_threshold, MA_max - SUM(BI300:BI353)), 0)","v":0},{"$f":"VLOOKUP($D354, $D$299:$BI$354, $C354, FALSE)","v":0},0,null,55,57,58,"EX55","",0,{"$f":"INDEX(MA_HLookup, $BN354, $BM354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS354","v":0},{"$f":"IF(BR354 <> 0, MIN(BR354, MA_threshold, MA_max - SUM(DU300:DU353)), 0)","v":0},{"$f":"VLOOKUP($D354, $D$12:$BI$67, $C354, FALSE)","v":0},0,null,null,58,55,"",0,{"$f":"BS354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT354","v":0},{"$f":"IF(EC354 <> 0, MIN(EC354, MA_threshold, MA_max - SUM(GF300:GF353)), 0)","v":0},{"$f":"VLOOKUP($EA354, $EA$299:$GF$354, $DZ354, FALSE)","v":0},0]
[]
[]
[]
[]
[]
[null,null,null,null,"Maximum value of free extensions",1000000]
[null,null,null,null,"Accumulated free extensions"]
[]
[null,null,null,null,"Municipalities - Monthly"]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55]
[null,null,null,null,null,"Extension",{"$f":"VLOOKUP(G$370, $B$372:$E$426, 4, FALSE)","v":""},{"$f":"VLOOKUP(H$370, $B$372:$E$426, 4, FALSE)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,null,"Extension",{"$f":"G371","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM371","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,"Extension",{"$f":"G371","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM371","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount"]
[null,2,{"$f":"C372+1","v":5},"EX2",{"$f":"_xlfn.IFNA(VLOOKUP($B373, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B373, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,{"$f":"IF(F373 <> 0, MIN(F373, MM_threshold, MM_max - SUM(H372,H374:H426)), 0)","v":0},{"$f":"$H373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D373, $D$371:$BI$426, $C373, FALSE)","v":0},{"$f":"F373 - BJ373","v":0},null,2,4,{"$f":"BO372+1","v":5},"EX2","",0,{"$f":"INDEX(MM_HLookup, $BN373, $BM373)","v":0},{"$f":"IF(BR373 <> 0, MIN(BR373, MM_threshold, MM_max - SUM(BT372,BT374:BT426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D373, $D$12:$BI$67, $C373, FALSE)","v":0},{"$f":"BR373 - DV373","v":0},null,null,{"$f":"DZ372+1","v":5},2,"",0,{"$f":"BS373","v":0},{"$f":"IF(EC373 <> 0, MIN(EC373, MM_threshold, MM_max - SUM(EE372,EE374:EE426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA373, $EA$371:$GF$426, $DZ373, FALSE)","v":0},0]
[null,3,{"$f":"C373+1","v":6},"EX3",{"$f":"_xlfn.IFNA(VLOOKUP($B374, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B374, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,{"$f":"IF(F374 <> 0, MIN(F374, MM_threshold, MM_max - SUM(I372:I373,I375:I426)), 0)","v":0},{"$f":"$I374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM373+1","v":3},{"$f":"BN373+1","v":5},{"$f":"BO373+1","v":6},"EX3","",0,{"$f":"INDEX(MM_HLookup, $BN374, $BM374)","v":0},{"$f":"BS374","v":0},{"$f":"IF(BR374 <> 0, MIN(BR374, MM_threshold, MM_max - SUM(BU372:BU373,BU375:BU426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"DZ373+1","v":6},3,"",0,{"$f":"BS374","v":0},{"$f":"BT374","v":0},{"$f":"IF(EC374 <> 0, MIN(EC374, MM_threshold, MM_max - SUM(EF372:EF373,EF375:EF426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,9,"EX6",{"$f":"_xlfn.IFNA(VLOOKUP($B377, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B377, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,{"$f":"IF(F377 <> 0, MIN(F377, MM_threshold, MM_max - SUM(L372:L376,L378:L426)), 0)","v":0},{"$f":"$L377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,8,9,"EX6","",0,{"$f":"INDEX(MM_HLookup, $BN377, $BM377)","v":0},0,0,0,{"$f":"BV377","v":0},{"$f":"IF(BR377 <> 0, MIN(BR377, MM_threshold, MM_max - SUM(BX372:BX376,BX378:BX426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,9,6,"",0,{"$f":"BS377","v":0},0,0,0,{"$f":"BW377","v":0},{"$f":"IF(EC377 <> 0, MIN(EC377, MM_threshold, MM_max - SUM(EI372:EI376,EI378:EI426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,10,"EX7",{"$f":"_xlfn.IFNA(VLOOKUP($B378, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B378, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,{"$f":"IF(F378 <> 0, MIN(F378, MM_threshold, MM_max - SUM(M372:M377,M379:M426)), 0)","v":0},{"$f":"$M378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,9,10,"EX7","",0,{"$f":"INDEX(MM_HLookup, $BN378, $BM378)","v":0},0,0,0,0,{"$f":"BW378","v":0},{"$f":"IF(BR378 <> 0, MIN(BR378, MM_threshold, MM_max - SUM(BY372:BY377,BY379:BY426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,10,7,"",0,0,0,0,0,0,{"$f":"BX378","v":0},{"$f":"IF(EC378 <> 0, MIN(EC378, MM_threshold, MM_max - SUM(EJ372:EJ377,EJ379:EJ426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,12,"EX9",{"$f":"_xlfn.IFNA(VLOOKUP($B380, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B380, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(F380 <> 0, MIN(F380, MM_threshold, MM_max - SUM(O372:O379,O381:O426)), 0)","v":0},{"$f":"$O380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,11,12,"EX9","",0,{"$f":"INDEX(MM_HLookup, $BN380, $BM380)","v":0},0,0,0,0,0,0,{"$f":"BY380","v":0},{"$f":"IF(BR380 <> 0, MIN(BR380, MM_threshold, MM_max - SUM(CA372:CA379,CA381:CA426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,12,9,"",0,0,0,0,0,0,0,0,{"$f":"BZ380","v":0},{"$f":"IF(EC380 <> 0, MIN(EC380, MM_threshold, MM_max - SUM(EL372:EL379,EL381:EL426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,13,"EX10",{"$f":"_xlfn.IFNA(VLOOKUP($B381, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B381, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(F381 <> 0, MIN(F381, MM_threshold, MM_max - SUM(P372:P380,P382:P426)), 0)","v":0},{"$f":"$P381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,12,13,"EX10","",0,{"$f":"INDEX(MM_HLookup, $BN381, $BM381)","v":0},0,0,0,0,0,0,0,{"$f":"BZ381","v":0},{"$f":"IF(BR381 <> 0, MIN(BR381, MM_threshold, MM_max - SUM(CB372:CB380,CB382:CB426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,13,10,"",0,0,0,0,0,0,0,0,0,{"$f":"CA381","v":0},{"$f":"IF(EC381 <> 0, MIN(EC381, MM_threshold, MM_max - SUM(EM372:EM380,EM382:EM426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,15,"EX12",{"$f":"_xlfn.IFNA(VLOOKUP($B383, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B383, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F383 <> 0, MIN(F383, MM_threshold, MM_max - SUM(R372:R382,R384:R426)), 0)","v":0},{"$f":"$R383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,14,15,"EX12","",0,{"$f":"INDEX(MM_HLookup, $BN383, $BM383)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CB383","v":0},{"$f":"IF(BR383 <> 0, MIN(BR383, MM_threshold, MM_max - SUM(CD372:CD382,CD384:CD426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,15,12,"",0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC383","v":0},{"$f":"IF(EC383 <> 0, MIN(EC383, MM_threshold, MM_max - SUM(EO372:EO382,EO384:EO426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,16,"EX13",{"$f":"_xlfn.IFNA(VLOOKUP($B384, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B384, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F384 <> 0, MIN(F384, MM_threshold, MM_max - SUM(S372:S383,S385:S426)), 0)","v":0},{"$f":"$S384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,15,16,"EX13","",0,{"$f":"INDEX(MM_HLookup, $BN384, $BM384)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CC384","v":0},{"$f":"IF(BR384 <> 0, MIN(BR384, MM_threshold, MM_max - SUM(CE372:CE383,CE385:CE426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,16,13,"",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD384","v":0},{"$f":"IF(EC384 <> 0, MIN(EC384, MM_threshold, MM_max - SUM(EP372:EP383,EP385:EP426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,18,"EX15",{"$f":"_xlfn.IFNA(VLOOKUP($B386, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B386, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F386 <> 0, MIN(F386, MM_threshold, MM_max - SUM(U372:U385,U387:U426)), 0)","v":0},{"$f":"$U386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,17,18,"EX15","",0,{"$f":"INDEX(MM_HLookup, $BN386, $BM386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE386","v":0},{"$f":"IF(BR386 <> 0, MIN(BR386, MM_threshold, MM_max - SUM(CG372:CG385,CG387:CG426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,18,15,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF386","v":0},{"$f":"IF(EC386 <> 0, MIN(EC386, MM_threshold, MM_max - SUM(ER372:ER385,ER387:ER426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,19,"EX16",{"$f":"_xlfn.IFNA(VLOOKUP($B387, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B387, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F387 <> 0, MIN(F387, MM_threshold, MM_max - SUM(V372:V386,V388:V426)), 0)","v":0},{"$f":"$V387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,18,19,"EX16","",0,{"$f":"INDEX(MM_HLookup, $BN387, $BM387)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF387","v":0},{"$f":"IF(BR387 <> 0, MIN(BR387, MM_threshold, MM_max - SUM(CH372:CH386,CH388:CH426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,19,16,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG387","v":0},{"$f":"IF(EC387 <> 0, MIN(EC387, MM_threshold, MM_max - SUM(ES372:ES386,ES388:ES426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,21,"EX18",{"$f":"_xlfn.IFNA(VLOOKUP($B389, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B389, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F389 <> 0, MIN(F389, MM_threshold, MM_max - SUM(X372:X388,X390:X426)), 0)","v":0},{"$f":"$X389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,20,21,"EX18","",0,{"$f":"INDEX(MM_HLookup, $BN389, $BM389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH389","v":0},{"$f":"IF(BR389 <> 0, MIN(BR389, MM_threshold, MM_max - SUM(CJ372:CJ388,CJ390:CJ426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,21,18,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI389","v":0},{"$f":"IF(EC389 <> 0, MIN(EC389, MM_threshold, MM_max - SUM(EU372:EU388,EU390:EU426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,22,"EX19",{"$f":"_xlfn.IFNA(VLOOKUP($B390, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B390, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F390 <> 0, MIN(F390, MM_threshold, MM_max - SUM(Y372:Y389,Y391:Y426)), 0)","v":0},{"$f":"$Y390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,21,22,"EX19","",0,{"$f":"INDEX(MM_HLookup, $BN390, $BM390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI390","v":0},{"$f":"IF(BR390 <> 0, MIN(BR390, MM_threshold, MM_max - SUM(CK372:CK389,CK391:CK426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,22,19,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ390","v":0},{"$f":"IF(EC390 <> 0, MIN(EC390, MM_threshold, MM_max - SUM(EV372:EV389,EV391:EV426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,25,"EX22",{"$f":"_xlfn.IFNA(VLOOKUP($B393, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B393, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F393 <> 0, MIN(F393, MM_threshold, MM_max - SUM(AB372:AB392,AB394:AB426)), 0)","v":0},{"$f":"$AB393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,24,25,"EX22","",0,{"$f":"INDEX(MM_HLookup, $BN393, $BM393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL393","v":0},{"$f":"IF(BR393 <> 0, MIN(BR393, MM_threshold, MM_max - SUM(CN372:CN392,CN394:CN426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,25,22,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM393","v":0},{"$f":"IF(EC393 <> 0, MIN(EC393, MM_threshold, MM_max - SUM(EY372:EY392,EY394:EY426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,26,"EX23",{"$f":"_xlfn.IFNA(VLOOKUP($B394, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B394, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F394 <> 0, MIN(F394, MM_threshold, MM_max - SUM(AC372:AC393,AC395:AC426)), 0)","v":0},{"$f":"$AC394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,25,26,"EX23","",0,{"$f":"INDEX(MM_HLookup, $BN394, $BM394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM394","v":0},{"$f":"IF(BR394 <> 0, MIN(BR394, MM_threshold, MM_max - SUM(CO372:CO393,CO395:CO426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,26,23,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN394","v":0},{"$f":"IF(EC394 <> 0, MIN(EC394, MM_threshold, MM_max - SUM(EZ372:EZ393,EZ395:EZ426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,28,"EX25",{"$f":"_xlfn.IFNA(VLOOKUP($B396, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B396, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F396 <> 0, MIN(F396, MM_threshold, MM_max - SUM(AE372:AE395,AE397:AE426)), 0)","v":0},{"$f":"$AE396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,27,28,"EX25","",0,{"$f":"INDEX(MM_HLookup, $BN396, $BM396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO396","v":0},{"$f":"IF(BR396 <> 0, MIN(BR396, MM_threshold, MM_max - SUM(CQ372:CQ395,CQ397:CQ426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,28,25,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP396","v":0},{"$f":"IF(EC396 <> 0, MIN(EC396, MM_threshold, MM_max - SUM(FB372:FB395,FB397:FB426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,29,"EX26",{"$f":"_xlfn.IFNA(VLOOKUP($B397, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B397, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F397 <> 0, MIN(F397, MM_threshold, MM_max - SUM(AF372:AF396,AF398:AF426)), 0)","v":0},{"$f":"$AF397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,28,29,"EX26","",0,{"$f":"INDEX(MM_HLookup, $BN397, $BM397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP397","v":0},{"$f":"IF(BR397 <> 0, MIN(BR397, MM_threshold, MM_max - SUM(CR372:CR396,CR398:CR426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,29,26,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CQ397","v":0},{"$f":"IF(EC397 <> 0, MIN(EC397, MM_threshold, MM_max - SUM(FC372:FC396,FC398:FC426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,31,"EX28",{"$f":"_xlfn.IFNA(VLOOKUP($B399, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B399, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F399 <> 0, MIN(F399, MM_threshold, MM_max - SUM(AH372:AH398,AH400:AH426)), 0)","v":0},{"$f":"$AH399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,30,31,"EX28","",0,{"$f":"INDEX(MM_HLookup, $BN399, $BM399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CR399","v":0},{"$f":"IF(BR399 <> 0, MIN(BR399, MM_threshold, MM_max - SUM(CT372:CT398,CT400:CT426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,31,28,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS399","v":0},{"$f":"IF(EC399 <> 0, MIN(EC399, MM_threshold, MM_max - SUM(FE372:FE398,FE400:FE426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,32,"EX29",{"$f":"_xlfn.IFNA(VLOOKUP($B400, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B400, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F400 <> 0, MIN(F400, MM_threshold, MM_max - SUM(AI372:AI399,AI401:AI426)), 0)","v":0},{"$f":"$AI400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,31,32,"EX29","",0,{"$f":"INDEX(MM_HLookup, $BN400, $BM400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS400","v":0},{"$f":"IF(BR400 <> 0, MIN(BR400, MM_threshold, MM_max - SUM(CU372:CU399,CU401:CU426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,32,29,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT400","v":0},{"$f":"IF(EC400 <> 0, MIN(EC400, MM_threshold, MM_max - SUM(FF372:FF399,FF401:FF426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,34,"EX31",{"$f":"_xlfn.IFNA(VLOOKUP($B402, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B402, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F402 <> 0, MIN(F402, MM_threshold, MM_max - SUM(AK372:AK401,AK403:AK426)), 0)","v":0},{"$f":"$AK402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31,33,34,"EX31","",0,{"$f":"INDEX(MM_HLookup, $BN402, $BM402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CU402","v":0},{"$f":"IF(BR402 <> 0, MIN(BR402, MM_threshold, MM_max - SUM(CW372:CW401,CW403:CW426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,34,31,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CV402","v":0},{"$f":"IF(EC402 <> 0, MIN(EC402, MM_threshold, MM_max - SUM(FH372:FH401,FH403:FH426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,35,"EX32",{"$f":"_xlfn.IFNA(VLOOKUP($B403, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B403, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F403 <> 0, MIN(F403, MM_threshold, MM_max - SUM(AL372:AL402,AL404:AL426)), 0)","v":0},{"$f":"$AL403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32,34,35,"EX32","",0,{"$f":"INDEX(MM_HLookup, $BN403, $BM403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CV403","v":0},{"$f":"IF(BR403 <> 0, MIN(BR403, MM_threshold, MM_max - SUM(CX372:CX402,CX404:CX426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,35,32,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW403","v":0},{"$f":"IF(EC403 <> 0, MIN(EC403, MM_threshold, MM_max - SUM(FI372:FI402,FI404:FI426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,37,"EX34",{"$f":"_xlfn.IFNA(VLOOKUP($B405, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B405, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F405 <> 0, MIN(F405, MM_threshold, MM_max - SUM(AN372:AN404,AN406:AN426)), 0)","v":0},{"$f":"$AN405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,34,36,37,"EX34","",0,{"$f":"INDEX(MM_HLookup, $BN405, $BM405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX405","v":0},{"$f":"IF(BR405 <> 0, MIN(BR405, MM_threshold, MM_max - SUM(CZ372:CZ404,CZ406:CZ426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,37,34,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY405","v":0},{"$f":"IF(EC405 <> 0, MIN(EC405, MM_threshold, MM_max - SUM(FK372:FK404,FK406:FK426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,38,"EX35",{"$f":"_xlfn.IFNA(VLOOKUP($B406, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B406, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F406 <> 0, MIN(F406, MM_threshold, MM_max - SUM(AO372:AO405,AO407:AO426)), 0)","v":0},{"$f":"$AO406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,37,38,"EX35","",0,{"$f":"INDEX(MM_HLookup, $BN406, $BM406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY406","v":0},{"$f":"IF(BR406 <> 0, MIN(BR406, MM_threshold, MM_max - SUM(DA372:DA405,DA407:DA426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,38,35,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ406","v":0},{"$f":"IF(EC406 <> 0, MIN(EC406, MM_threshold, MM_max - SUM(FL372:FL405,FL407:FL426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,41,"EX38",{"$f":"_xlfn.IFNA(VLOOKUP($B409, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B409, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F409 <> 0, MIN(F409, MM_threshold, MM_max - SUM(AR372:AR408,AR410:AR426)), 0)","v":0},{"$f":"$AR409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,38,40,41,"EX38","",0,{"$f":"INDEX(MM_HLookup, $BN409, $BM409)","v":0},{"$f":"BS409","v":0},{"$f":"BT409","v":0},{"$f":"BU409","v":0},{"$f":"BV409","v":0},{"$f":"BW409","v":0},{"$f":"BX409","v":0},{"$f":"BY409","v":0},{"$f":"BZ409","v":0},{"$f":"CA409","v":0},{"$f":"CB409","v":0},{"$f":"CC409","v":0},{"$f":"CD409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB409","v":0},{"$f":"IF(BR409 <> 0, MIN(BR409, MM_threshold, MM_max - SUM(DD372:DD408,DD410:DD426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,41,38,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC409","v":0},{"$f":"IF(EC409 <> 0, MIN(EC409, MM_threshold, MM_max - SUM(FO372:FO408,FO410:FO426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,42,"EX39",{"$f":"_xlfn.IFNA(VLOOKUP($B410, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B410, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F410 <> 0, MIN(F410, MM_threshold, MM_max - SUM(AS372:AS409,AS411:AS426)), 0)","v":0},{"$f":"$AS410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,39,41,42,"EX39","",0,{"$f":"INDEX(MM_HLookup, $BN410, $BM410)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB410","v":0},{"$f":"DC410","v":0},{"$f":"IF(BR410 <> 0, MIN(BR410, MM_threshold, MM_max - SUM(DE372:DE409,DE411:DE426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,42,39,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD410","v":0},{"$f":"IF(EC410 <> 0, MIN(EC410, MM_threshold, MM_max - SUM(FP372:FP409,FP411:FP426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,41,44,"EX41",{"$f":"_xlfn.IFNA(VLOOKUP($B412, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B412, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F412 <> 0, MIN(F412, MM_threshold, MM_max - SUM(AU372:AU411,AU413:AU426)), 0)","v":0},{"$f":"$AU412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,41,43,44,"EX41","",0,{"$f":"INDEX(MM_HLookup, $BN412, $BM412)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE412","v":0},{"$f":"IF(BR412 <> 0, MIN(BR412, MM_threshold, MM_max - SUM(DG372:DG411,DG413:DG426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,44,41,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF412","v":0},{"$f":"IF(EC412 <> 0, MIN(EC412, MM_threshold, MM_max - SUM(FR372:FR411,FR413:FR426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,45,"EX42",{"$f":"_xlfn.IFNA(VLOOKUP($B413, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B413, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F413 <> 0, MIN(F413, MM_threshold, MM_max - SUM(AV372:AV412,AV414:AV426)), 0)","v":0},{"$f":"$AV413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,42,44,45,"EX42","",0,{"$f":"INDEX(MM_HLookup, $BN413, $BM413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA413","v":0},0,0,0,0,{"$f":"DF413","v":0},{"$f":"IF(BR413 <> 0, MIN(BR413, MM_threshold, MM_max - SUM(DH372:DH412,DH414:DH426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,45,42,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG413","v":0},{"$f":"IF(EC413 <> 0, MIN(EC413, MM_threshold, MM_max - SUM(FS372:FS412,FS414:FS426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,47,"EX44",{"$f":"_xlfn.IFNA(VLOOKUP($B415, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B415, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F415 <> 0, MIN(F415, MM_threshold, MM_max - SUM(AX372:AX414,AX416:AX426)), 0)","v":0},{"$f":"$AX415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,44,46,47,"EX44","",0,{"$f":"INDEX(MM_HLookup, $BN415, $BM415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA415","v":0},0,0,0,0,0,0,{"$f":"DH415","v":0},{"$f":"IF(BR415 <> 0, MIN(BR415, MM_threshold, MM_max - SUM(DJ372:DJ414,DJ416:DJ426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,47,44,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI415","v":0},{"$f":"IF(EC415 <> 0, MIN(EC415, MM_threshold, MM_max - SUM(FU372:FU414,FU416:FU426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,48,"EX45",{"$f":"_xlfn.IFNA(VLOOKUP($B416, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B416, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F416 <> 0, MIN(F416, MM_threshold, MM_max - SUM(AY372:AY415,AY417:AY426)), 0)","v":0},{"$f":"$AY416","v":0},0,0,0,0,0,0,0,0,0,0,0,null,45,47,48,"EX45","",0,{"$f":"INDEX(MM_HLookup, $BN416, $BM416)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA416","v":0},0,0,0,0,0,0,0,{"$f":"DI416","v":0},{"$f":"IF(BR416 <> 0, MIN(BR416, MM_threshold, MM_max - SUM(DK372:DK415,DK417:DK426)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,0,0,null,null,48,45,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DJ416","v":0},{"$f":"IF(EC416 <> 0, MIN(EC416, MM_threshold, MM_max - SUM(FV372:FV415,FV417:FV426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,47,50,"EX47",{"$f":"_xlfn.IFNA(VLOOKUP($B418, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B418, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F418 <> 0, MIN(F418, MM_threshold, MM_max - SUM(BA372:BA417,BA419:BA426)), 0)","v":0},{"$f":"$BA418","v":0},0,0,0,0,0,0,0,0,0,null,47,49,50,"EX47","",0,{"$f":"INDEX(MM_HLookup, $BN418, $BM418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI418","v":0},{"$f":"DJ418","v":0},{"$f":"DK418","v":0},{"$f":"IF(BR418 <> 0, MIN(BR418, MM_threshold, MM_max - SUM(DM372:DM417,DM419:DM426)), 0)","v":0},null,null,null,null,null,null,null,null,0,0,null,null,50,47,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL418","v":0},{"$f":"IF(EC418 <> 0, MIN(EC418, MM_threshold, MM_max - SUM(FX372:FX417,FX419:FX426)), 0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,48,51,"EX48",{"$f":"_xlfn.IFNA(VLOOKUP($B419, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B419, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F419 <> 0, MIN(F419, MM_threshold, MM_max - SUM(BB372:BB418,BB420:BB426)), 0)","v":0},{"$f":"$BB419","v":0},0,0,0,0,0,0,0,0,null,48,50,51,"EX48","",0,{"$f":"INDEX(MM_HLookup, $BN419, $BM419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL419","v":0},{"$f":"IF(BR419 <> 0, MIN(BR419, MM_threshold, MM_max - SUM(DN372:DN418,DN420:DN426)), 0)","v":0},null,null,null,null,null,null,null,0,0,null,null,51,48,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DM419","v":0},{"$f":"IF(EC419 <> 0, MIN(EC419, MM_threshold, MM_max - SUM(FY372:FY418,FY420:FY426)), 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,51,54,"EX51",{"$f":"_xlfn.IFNA(VLOOKUP($B422, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B422, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F422 <> 0, MIN(F422, MM_threshold, MM_max - SUM(BE372:BE421,BE423:BE426)), 0)","v":0},{"$f":"$BE422","v":0},{"$f":"$BE422","v":0},{"$f":"$BE422","v":0},{"$f":"$BE422","v":0},0,0,null,51,53,54,"EX51","",0,{"$f":"INDEX(MM_HLookup, $BN422, $BM422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO422","v":0},{"$f":"IF(BR422 <> 0, MIN(BR422, MM_threshold, MM_max - SUM(DQ372:DQ421,DQ423:DQ426)), 0)","v":0},null,null,null,null,0,0,null,null,54,51,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP422","v":0},{"$f":"IF(EC422 <> 0, MIN(EC422, MM_threshold, MM_max - SUM(GB372:GB421,GB423:GB426)), 0)","v":0},0,0,0,0,0,0]
[null,52,55,"EX52",{"$f":"_xlfn.IFNA(VLOOKUP($B423, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B423, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F423 <> 0, MIN(F423, MM_threshold, MM_max - SUM(BF372:BF422,BF424:BF426)), 0)","v":0},{"$f":"$BF423","v":0},{"$f":"$BF423","v":0},{"$f":"$BF423","v":0},0,0,null,{"$f":"BM422+1","v":52},54,55,"EX52","",0,{"$f":"INDEX(MM_HLookup, $BN423, $BM423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP423","v":0},{"$f":"IF(BR423 <> 0, MIN(BR423, MM_threshold, MM_max - SUM(DR372:DR422,DR424:DR426)), 0)","v":0},null,null,null,0,0,null,null,55,52,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DQ423","v":0},{"$f":"IF(EC423 <> 0, MIN(EC423, MM_threshold, MM_max - SUM(GC372:GC422,GC424:GC426)), 0)","v":0},0,0,0,0,0]
[null,54,57,"EX54",{"$f":"_xlfn.IFNA(VLOOKUP($B425, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B425, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F425 <> 0, MIN(F425, MM_threshold, MM_max - SUM(BH372:BH424,BH426)), 0)","v":0},{"$f":"$BH425","v":0},0,0,null,54,56,57,"EX54","",0,{"$f":"INDEX(MM_HLookup, $BN425, $BM425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DR425","v":0},{"$f":"IF(BR425 <> 0, MIN(BR425, MM_threshold, MM_max - SUM(DT372:DT424,DT426)), 0)","v":0},null,{"$f":"VLOOKUP($D425, $D$12:$BI$67, $C425, FALSE)","v":0},0,null,null,57,54,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS425","v":0},{"$f":"IF(EC425 <> 0, MIN(EC425, MM_threshold, MM_max - SUM(GE372:GE424,GE426)), 0)","v":0},0,0,0]
[null,55,58,"EX55",{"$f":"_xlfn.IFNA(VLOOKUP($B426, 'Municipalities - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B426, 'Municipalities - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F426 <> 0, MIN(F426, MM_threshold, MM_max - SUM(BI372:BI425)), 0)","v":0},{"$f":"VLOOKUP($D426, $D$371:$BI$426, $C426, FALSE)","v":0},0,null,55,57,58,"EX55","",0,{"$f":"INDEX(MM_HLookup, $BN426, $BM426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS426","v":0},{"$f":"IF(BR426 <> 0, MIN(BR426, MM_threshold, MM_max - SUM(DU372:DU425)), 0)","v":0},{"$f":"VLOOKUP($D426, $D$12:$BI$67, $C426, FALSE)","v":0},0,null,null,58,55,"",0,{"$f":"BS426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT426","v":0},{"$f":"IF(EC426 <> 0, MIN(EC426, MM_threshold, MM_max - SUM(GF372:GF425)), 0)","v":0},{"$f":"VLOOKUP($EA426, $EA$371:$GF$426, $DZ426, FALSE)","v":0},0]
[]
[]
[]
[]
[null,null,null,null,"Extension threshold",100000]
[null,null,null,null,"Total value of extensions",{"$f":"SUM(G444:G488)","v":0}]
[null,null,null,null,"Balance"]
[]
[]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55]
[null,1,4,"EX1",{"$f":"_xlfn.IFNA(VLOOKUP($B444, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B444, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},{"$f":"IF(F444 <> 0, MIN(F444, DA_threshold, DA_max - SUM(G445:G498)), 0)","v":0},{"$f":"$G444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D444, $D$443:$BI$498, $C444, FALSE)","v":0},{"$f":"F444 - BJ444","v":0},null,"column","row",4,"EX1",{"$f":"E444","v":""},{"$f":"F444","v":0},{"$f":"IF(BR444 <> 0, MIN(BR444, DA_threshold, DA_max - SUM(BS445:BS498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D444, $D$12:$BI$67, $C444, FALSE)","v":0},{"$f":"BR444 - DV444","v":0},null,null,4,1,{"$f":"E444","v":""},{"$f":"F444","v":0},{"$f":"IF(EC444 <> 0, MIN(EC444, DA_threshold, DA_max - SUM(ED445:ED498)), 0)","v":0},{"$f":"H444","v":0},{"$f":"I444","v":0},{"$f":"J444","v":0},{"$f":"K444","v":0},{"$f":"L444","v":0},{"$f":"M444","v":0},{"$f":"N444","v":0},{"$f":"O444","v":0},{"$f":"P444","v":0},{"$f":"Q444","v":0},{"$f":"R444","v":0},{"$f":"S444","v":0},{"$f":"T444","v":0},{"$f":"U444","v":0},{"$f":"V444","v":0},{"$f":"W444","v":0},{"$f":"X444","v":0},{"$f":"Y444","v":0},{"$f":"Z444","v":0},{"$f":"AA444","v":0},{"$f":"AB444","v":0},{"$f":"AC444","v":0},{"$f":"AD444","v":0},{"$f":"AE444","v":0},{"$f":"AF444","v":0},{"$f":"AG444","v":0},{"$f":"AH444","v":0},{"$f":"AI444","v":0},{"$f":"AJ444","v":0},{"$f":"AK444","v":0},{"$f":"AL444","v":0},{"$f":"AM444","v":0},{"$f":"AN444","v":0},{"$f":"AO444","v":0},{"$f":"AP444","v":0},{"$f":"AQ444","v":0},{"$f":"AR444","v":0},{"$f":"AS444","v":0},{"$f":"AT444","v":0},{"$f":"AU444","v":0},{"$f":"AV444","v":0},{"$f":"AW444","v":0},{"$f":"AX444","v":0},{"$f":"AY444","v":0},{"$f":"AZ444","v":0},{"$f":"BA444","v":0},{"$f":"BB444","v":0},{"$f":"BC444","v":0},{"$f":"BD444","v":0},{"$f":"BE444","v":0},{"$f":"BF444","v":0},{"$f":"BG444","v":0},{"$f":"BH444","v":0},{"$f":"BI444","v":0},{"$f":"VLOOKUP($EA444, $EA$443:$GF$498, $DZ444, FALSE)","v":0},{"$f":"IFERROR(EC444 - GG444, 0)","v":0}]
[null,2,{"$f":"C444+1","v":5},"EX2",{"$f":"_xlfn.IFNA(VLOOKUP($B445, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B445, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,{"$f":"IF(F445 <> 0, MIN(F445, DA_threshold, DA_max - SUM(H444,H446:H498)), 0)","v":0},{"$f":"$H445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D445, $D$443:$BI$498, $C445, FALSE)","v":0},{"$f":"F445 - BJ445","v":0},null,2,4,{"$f":"BO444+1","v":5},"EX2","",0,{"$f":"INDEX(DA_HLookup, $BN445, $BM445)","v":0},{"$f":"IF(BR445 <> 0, MIN(BR445, DA_threshold, DA_max - SUM(BT444,BT446:BT498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D445, $D$12:$BI$67, $C445, FALSE)","v":0},{"$f":"BR445 - DV445","v":0},null,null,{"$f":"DZ444+1","v":5},2,"",0,{"$f":"BS445","v":0},{"$f":"IF(EC445 <> 0, MIN(EC445, DA_threshold, DA_max - SUM(EE444,EE446:EE498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA445, $EA$443:$GF$498, $DZ445, FALSE)","v":0},0]
[null,4,7,"EX4",{"$f":"_xlfn.IFNA(VLOOKUP($B447, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B447, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,{"$f":"IF(F447 <> 0, MIN(F447, DA_threshold, DA_max - SUM(J444:J446,J448:J498)), 0)","v":0},{"$f":"$J447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM446+1","v":4},6,7,"EX4","",0,{"$f":"INDEX(DA_HLookup, $BN447, $BM447)","v":0},{"$f":"BS447","v":0},{"$f":"BT447","v":0},{"$f":"IF(BR447 <> 0, MIN(BR447, DA_threshold, DA_max - SUM(BV444:BV446,BV448:BV498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,7,4,"",0,0,0,{"$f":"BU447","v":0},{"$f":"IF(EC447 <> 0, MIN(EC447, DA_threshold, DA_max - SUM(EG444:EG446,EG448:EG498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,8,"EX5",{"$f":"_xlfn.IFNA(VLOOKUP($B448, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B448, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,{"$f":"IF(F448 <> 0, MIN(F448, DA_threshold, DA_max - SUM(K444:K447,K449:K498)), 0)","v":0},{"$f":"$K448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$K448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,7,8,"EX5","",0,{"$f":"INDEX(DA_HLookup, $BN448, $BM448)","v":0},0,0,{"$f":"BU448","v":0},{"$f":"IF(BR448 <> 0, MIN(BR448, DA_threshold, DA_max - SUM(BW444:BW447,BW449:BW498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,8,5,"",0,0,0,0,{"$f":"BV448","v":0},{"$f":"IF(EC448 <> 0, MIN(EC448, DA_threshold, DA_max - SUM(EH444:EH447,EH449:EH498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,11,"EX8",{"$f":"_xlfn.IFNA(VLOOKUP($B451, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B451, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(F451 <> 0, MIN(F451, DA_threshold, DA_max - SUM(N444:N450,N452:N498)), 0)","v":0},{"$f":"$N451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,10,11,"EX8","",0,{"$f":"INDEX(DA_HLookup, $BN451, $BM451)","v":0},0,0,0,0,0,{"$f":"BX451","v":0},{"$f":"IF(BR451 <> 0, MIN(BR451, DA_threshold, DA_max - SUM(BZ444:BZ450,BZ452:BZ498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,11,8,"",0,0,0,0,0,0,0,{"$f":"BY451","v":0},{"$f":"IF(EC451 <> 0, MIN(EC451, DA_threshold, DA_max - SUM(EK444:EK450,EK452:EK498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,12,"EX9",{"$f":"_xlfn.IFNA(VLOOKUP($B452, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B452, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(F452 <> 0, MIN(F452, DA_threshold, DA_max - SUM(O444:O451,O453:O498)), 0)","v":0},{"$f":"$O452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,11,12,"EX9","",0,{"$f":"INDEX(DA_HLookup, $BN452, $BM452)","v":0},0,0,0,0,0,0,{"$f":"BY452","v":0},{"$f":"IF(BR452 <> 0, MIN(BR452, DA_threshold, DA_max - SUM(CA444:CA451,CA453:CA498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,12,9,"",0,0,0,0,0,0,0,0,{"$f":"BZ452","v":0},{"$f":"IF(EC452 <> 0, MIN(EC452, DA_threshold, DA_max - SUM(EL444:EL451,EL453:EL498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,14,"EX11",{"$f":"_xlfn.IFNA(VLOOKUP($B454, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B454, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F454 <> 0, MIN(F454, DA_threshold, DA_max - SUM(Q444:Q453,Q455:Q498)), 0)","v":0},{"$f":"$Q454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,13,14,"EX11","",0,{"$f":"INDEX(DA_HLookup, $BN454, $BM454)","v":0},0,0,0,0,0,0,0,0,{"$f":"CA454","v":0},{"$f":"IF(BR454 <> 0, MIN(BR454, DA_threshold, DA_max - SUM(CC444:CC453,CC455:CC498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,14,11,"",0,0,0,0,0,0,0,0,0,0,{"$f":"CB454","v":0},{"$f":"IF(EC454 <> 0, MIN(EC454, DA_threshold, DA_max - SUM(EN444:EN453,EN455:EN498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,15,"EX12",{"$f":"_xlfn.IFNA(VLOOKUP($B455, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B455, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F455 <> 0, MIN(F455, DA_threshold, DA_max - SUM(R444:R454,R456:R498)), 0)","v":0},{"$f":"$R455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,14,15,"EX12","",0,{"$f":"INDEX(DA_HLookup, $BN455, $BM455)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CB455","v":0},{"$f":"IF(BR455 <> 0, MIN(BR455, DA_threshold, DA_max - SUM(CD444:CD454,CD456:CD498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,15,12,"",0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC455","v":0},{"$f":"IF(EC455 <> 0, MIN(EC455, DA_threshold, DA_max - SUM(EO444:EO454,EO456:EO498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,17,"EX14",{"$f":"_xlfn.IFNA(VLOOKUP($B457, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B457, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F457 <> 0, MIN(F457, DA_threshold, DA_max - SUM(T444:T456,T458:T498)), 0)","v":0},{"$f":"$T457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,16,17,"EX14","",0,{"$f":"INDEX(DA_HLookup, $BN457, $BM457)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD457","v":0},{"$f":"IF(BR457 <> 0, MIN(BR457, DA_threshold, DA_max - SUM(CF444:CF456,CF458:CF498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,17,14,"",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE457","v":0},{"$f":"IF(EC457 <> 0, MIN(EC457, DA_threshold, DA_max - SUM(EQ444:EQ456,EQ458:EQ498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,18,"EX15",{"$f":"_xlfn.IFNA(VLOOKUP($B458, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B458, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F458 <> 0, MIN(F458, DA_threshold, DA_max - SUM(U444:U457,U459:U498)), 0)","v":0},{"$f":"$U458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,17,18,"EX15","",0,{"$f":"INDEX(DA_HLookup, $BN458, $BM458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE458","v":0},{"$f":"IF(BR458 <> 0, MIN(BR458, DA_threshold, DA_max - SUM(CG444:CG457,CG459:CG498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,18,15,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF458","v":0},{"$f":"IF(EC458 <> 0, MIN(EC458, DA_threshold, DA_max - SUM(ER444:ER457,ER459:ER498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,20,"EX17",{"$f":"_xlfn.IFNA(VLOOKUP($B460, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B460, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F460 <> 0, MIN(F460, DA_threshold, DA_max - SUM(W444:W459,W461:W498)), 0)","v":0},{"$f":"$W460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,19,20,"EX17","",0,{"$f":"INDEX(DA_HLookup, $BN460, $BM460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG460","v":0},{"$f":"IF(BR460 <> 0, MIN(BR460, DA_threshold, DA_max - SUM(CI444:CI459,CI461:CI498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,20,17,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH460","v":0},{"$f":"IF(EC460 <> 0, MIN(EC460, DA_threshold, DA_max - SUM(ET444:ET459,ET461:ET498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,21,"EX18",{"$f":"_xlfn.IFNA(VLOOKUP($B461, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B461, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F461 <> 0, MIN(F461, DA_threshold, DA_max - SUM(X444:X460,X462:X498)), 0)","v":0},{"$f":"$X461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,20,21,"EX18","",0,{"$f":"INDEX(DA_HLookup, $BN461, $BM461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH461","v":0},{"$f":"IF(BR461 <> 0, MIN(BR461, DA_threshold, DA_max - SUM(CJ444:CJ460,CJ462:CJ498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,21,18,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI461","v":0},{"$f":"IF(EC461 <> 0, MIN(EC461, DA_threshold, DA_max - SUM(EU444:EU460,EU462:EU498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,23,"EX20",{"$f":"_xlfn.IFNA(VLOOKUP($B463, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B463, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F463 <> 0, MIN(F463, DA_threshold, DA_max - SUM(Z444:Z462,Z464:Z498)), 0)","v":0},{"$f":"$Z463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM462+1","v":20},22,23,"EX20","",0,{"$f":"INDEX(DA_HLookup, $BN463, $BM463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ463","v":0},{"$f":"IF(BR463 <> 0, MIN(BR463, DA_threshold, DA_max - SUM(CL444:CL462,CL464:CL498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,23,20,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK463","v":0},{"$f":"IF(EC463 <> 0, MIN(EC463, DA_threshold, DA_max - SUM(EW444:EW462,EW464:EW498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,24,"EX21",{"$f":"_xlfn.IFNA(VLOOKUP($B464, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B464, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F464 <> 0, MIN(F464, DA_threshold, DA_max - SUM(AA444:AA463,AA465:AA498)), 0)","v":0},{"$f":"$AA464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,23,24,"EX21","",0,{"$f":"INDEX(DA_HLookup, $BN464, $BM464)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK464","v":0},{"$f":"IF(BR464 <> 0, MIN(BR464, DA_threshold, DA_max - SUM(CM444:CM463,CM465:CM498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,24,21,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL464","v":0},{"$f":"IF(EC464 <> 0, MIN(EC464, DA_threshold, DA_max - SUM(EX444:EX463,EX465:EX498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,27,"EX24",{"$f":"_xlfn.IFNA(VLOOKUP($B467, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B467, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F467 <> 0, MIN(F467, DA_threshold, DA_max - SUM(AD444:AD466,AD468:AD498)), 0)","v":0},{"$f":"$AD467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,26,27,"EX24","",0,{"$f":"INDEX(DA_HLookup, $BN467, $BM467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN467","v":0},{"$f":"IF(BR467 <> 0, MIN(BR467, DA_threshold, DA_max - SUM(CP444:CP466,CP468:CP498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,27,24,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO467","v":0},{"$f":"IF(EC467 <> 0, MIN(EC467, DA_threshold, DA_max - SUM(FA444:FA466,FA468:FA498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,28,"EX25",{"$f":"_xlfn.IFNA(VLOOKUP($B468, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B468, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F468 <> 0, MIN(F468, DA_threshold, DA_max - SUM(AE444:AE467,AE469:AE498)), 0)","v":0},{"$f":"$AE468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,27,28,"EX25","",0,{"$f":"INDEX(DA_HLookup, $BN468, $BM468)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO468","v":0},{"$f":"IF(BR468 <> 0, MIN(BR468, DA_threshold, DA_max - SUM(CQ444:CQ467,CQ469:CQ498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,28,25,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP468","v":0},{"$f":"IF(EC468 <> 0, MIN(EC468, DA_threshold, DA_max - SUM(FB444:FB467,FB469:FB498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,30,"EX27",{"$f":"_xlfn.IFNA(VLOOKUP($B470, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B470, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F470 <> 0, MIN(F470, DA_threshold, DA_max - SUM(AG444:AG469,AG471:AG498)), 0)","v":0},{"$f":"$AG470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,29,30,"EX27","",0,{"$f":"INDEX(DA_HLookup, $BN470, $BM470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CQ470","v":0},{"$f":"IF(BR470 <> 0, MIN(BR470, DA_threshold, DA_max - SUM(CS444:CS469,CS471:CS498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,30,27,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CR470","v":0},{"$f":"IF(EC470 <> 0, MIN(EC470, DA_threshold, DA_max - SUM(FD444:FD469,FD471:FD498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,31,"EX28",{"$f":"_xlfn.IFNA(VLOOKUP($B471, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B471, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F471 <> 0, MIN(F471, DA_threshold, DA_max - SUM(AH444:AH470,AH472:AH498)), 0)","v":0},{"$f":"$AH471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,30,31,"EX28","",0,{"$f":"INDEX(DA_HLookup, $BN471, $BM471)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CR471","v":0},{"$f":"IF(BR471 <> 0, MIN(BR471, DA_threshold, DA_max - SUM(CT444:CT470,CT472:CT498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,31,28,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS471","v":0},{"$f":"IF(EC471 <> 0, MIN(EC471, DA_threshold, DA_max - SUM(FE444:FE470,FE472:FE498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,33,"EX30",{"$f":"_xlfn.IFNA(VLOOKUP($B473, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B473, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F473 <> 0, MIN(F473, DA_threshold, DA_max - SUM(AJ444:AJ472,AJ474:AJ498)), 0)","v":0},{"$f":"$AJ473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,32,33,"EX30","",0,{"$f":"INDEX(DA_HLookup, $BN473, $BM473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT473","v":0},{"$f":"IF(BR473 <> 0, MIN(BR473, DA_threshold, DA_max - SUM(CV444:CV472,CV474:CV498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,33,30,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CU473","v":0},{"$f":"IF(EC473 <> 0, MIN(EC473, DA_threshold, DA_max - SUM(FG444:FG472,FG474:FG498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,34,"EX31",{"$f":"_xlfn.IFNA(VLOOKUP($B474, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B474, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F474 <> 0, MIN(F474, DA_threshold, DA_max - SUM(AK444:AK473,AK475:AK498)), 0)","v":0},{"$f":"$AK474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31,33,34,"EX31","",0,{"$f":"INDEX(DA_HLookup, $BN474, $BM474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CU474","v":0},{"$f":"IF(BR474 <> 0, MIN(BR474, DA_threshold, DA_max - SUM(CW444:CW473,CW475:CW498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,34,31,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CV474","v":0},{"$f":"IF(EC474 <> 0, MIN(EC474, DA_threshold, DA_max - SUM(FH444:FH473,FH475:FH498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,36,"EX33",{"$f":"_xlfn.IFNA(VLOOKUP($B476, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B476, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F476 <> 0, MIN(F476, DA_threshold, DA_max - SUM(AM444:AM475,AM477:AM498)), 0)","v":0},{"$f":"$AM476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,33,35,36,"EX33","",0,{"$f":"INDEX(DA_HLookup, $BN476, $BM476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW476","v":0},{"$f":"IF(BR476 <> 0, MIN(BR476, DA_threshold, DA_max - SUM(CY444:CY475,CY477:CY498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,36,33,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX476","v":0},{"$f":"IF(EC476 <> 0, MIN(EC476, DA_threshold, DA_max - SUM(FJ444:FJ475,FJ477:FJ498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,37,"EX34",{"$f":"_xlfn.IFNA(VLOOKUP($B477, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B477, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F477 <> 0, MIN(F477, DA_threshold, DA_max - SUM(AN444:AN476,AN478:AN498)), 0)","v":0},{"$f":"$AN477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,34,36,37,"EX34","",0,{"$f":"INDEX(DA_HLookup, $BN477, $BM477)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX477","v":0},{"$f":"IF(BR477 <> 0, MIN(BR477, DA_threshold, DA_max - SUM(CZ444:CZ476,CZ478:CZ498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,37,34,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY477","v":0},{"$f":"IF(EC477 <> 0, MIN(EC477, DA_threshold, DA_max - SUM(FK444:FK476,FK478:FK498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,39,"EX36",{"$f":"_xlfn.IFNA(VLOOKUP($B479, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B479, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F479 <> 0, MIN(F479, DA_threshold, DA_max - SUM(AP444:AP478,AP480:AP498)), 0)","v":0},{"$f":"$AP479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM478+1","v":36},38,39,"EX36","",0,{"$f":"INDEX(DA_HLookup, $BN479, $BM479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ479","v":0},{"$f":"IF(BR479 <> 0, MIN(BR479, DA_threshold, DA_max - SUM(DB444:DB478,DB480:DB498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,39,36,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA479","v":0},{"$f":"IF(EC479 <> 0, MIN(EC479, DA_threshold, DA_max - SUM(FM444:FM478,FM480:FM498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,40,"EX37",{"$f":"_xlfn.IFNA(VLOOKUP($B480, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B480, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F480 <> 0, MIN(F480, DA_threshold, DA_max - SUM(AQ444:AQ479,AQ481:AQ498)), 0)","v":0},{"$f":"$AQ480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,37,39,40,"EX37","",0,{"$f":"INDEX(DA_HLookup, $BN480, $BM480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE480","v":0},{"$f":"CF480","v":0},{"$f":"CG480","v":0},{"$f":"CH480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA480","v":0},{"$f":"IF(BR480 <> 0, MIN(BR480, DA_threshold, DA_max - SUM(DC444:DC479,DC481:DC498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,40,37,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB480","v":0},{"$f":"IF(EC480 <> 0, MIN(EC480, DA_threshold, DA_max - SUM(FN444:FN479,FN481:FN498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,43,"EX40",{"$f":"_xlfn.IFNA(VLOOKUP($B483, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B483, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F483 <> 0, MIN(F483, DA_threshold, DA_max - SUM(AT444:AT482,AT484:AT498)), 0)","v":0},{"$f":"$AT483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,40,42,43,"EX40","",0,{"$f":"INDEX(DA_HLookup, $BN483, $BM483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD483","v":0},{"$f":"IF(BR483 <> 0, MIN(BR483, DA_threshold, DA_max - SUM(DF444:DF482,DF484:DF498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,43,40,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE483","v":0},{"$f":"IF(EC483 <> 0, MIN(EC483, DA_threshold, DA_max - SUM(FQ444:FQ482,FQ484:FQ498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,41,44,"EX41",{"$f":"_xlfn.IFNA(VLOOKUP($B484, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B484, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F484 <> 0, MIN(F484, DA_threshold, DA_max - SUM(AU444:AU483,AU485:AU498)), 0)","v":0},{"$f":"$AU484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,41,43,44,"EX41","",0,{"$f":"INDEX(DA_HLookup, $BN484, $BM484)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE484","v":0},{"$f":"IF(BR484 <> 0, MIN(BR484, DA_threshold, DA_max - SUM(DG444:DG483,DG485:DG498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,44,41,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF484","v":0},{"$f":"IF(EC484 <> 0, MIN(EC484, DA_threshold, DA_max - SUM(FR444:FR483,FR485:FR498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,46,"EX43",{"$f":"_xlfn.IFNA(VLOOKUP($B486, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B486, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F486 <> 0, MIN(F486, DA_threshold, DA_max - SUM(AW444:AW485,AW487:AW498)), 0)","v":0},{"$f":"$AW486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,43,45,46,"EX43","",0,{"$f":"INDEX(DA_HLookup, $BN486, $BM486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA486","v":0},0,0,0,0,0,{"$f":"DG486","v":0},{"$f":"IF(BR486 <> 0, MIN(BR486, DA_threshold, DA_max - SUM(DI444:DI485,DI487:DI498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,46,43,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH486","v":0},{"$f":"IF(EC486 <> 0, MIN(EC486, DA_threshold, DA_max - SUM(FT444:FT485,FT487:FT498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,47,"EX44",{"$f":"_xlfn.IFNA(VLOOKUP($B487, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B487, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F487 <> 0, MIN(F487, DA_threshold, DA_max - SUM(AX444:AX486,AX488:AX498)), 0)","v":0},{"$f":"$AX487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,44,46,47,"EX44","",0,{"$f":"INDEX(DA_HLookup, $BN487, $BM487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA487","v":0},0,0,0,0,0,0,{"$f":"DH487","v":0},{"$f":"IF(BR487 <> 0, MIN(BR487, DA_threshold, DA_max - SUM(DJ444:DJ486,DJ488:DJ498)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,47,44,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI487","v":0},{"$f":"IF(EC487 <> 0, MIN(EC487, DA_threshold, DA_max - SUM(FU444:FU486,FU488:FU498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,49,"EX46",{"$f":"_xlfn.IFNA(VLOOKUP($B489, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B489, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F489 <> 0, MIN(F489, DA_threshold, DA_max - SUM(AZ444:AZ488,AZ490:AZ498)), 0)","v":0},{"$f":"$AZ489","v":0},0,0,0,0,0,0,0,0,0,0,null,46,48,49,"EX46","",0,{"$f":"INDEX(DA_HLookup, $BN489, $BM489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI489","v":0},{"$f":"DJ489","v":0},{"$f":"IF(BR489 <> 0, MIN(BR489, DA_threshold, DA_max - SUM(DL444:DL488,DL490:DL498)), 0)","v":0},null,null,null,null,null,null,null,null,null,0,0,null,null,49,46,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DK489","v":0},{"$f":"IF(EC489 <> 0, MIN(EC489, DA_threshold, DA_max - SUM(FW444:FW488,FW490:FW498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,47,50,"EX47",{"$f":"_xlfn.IFNA(VLOOKUP($B490, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B490, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F490 <> 0, MIN(F490, DA_threshold, DA_max - SUM(BA444:BA489,BA491:BA498)), 0)","v":0},{"$f":"$BA490","v":0},0,0,0,0,0,0,0,0,0,null,47,49,50,"EX47","",0,{"$f":"INDEX(DA_HLookup, $BN490, $BM490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI490","v":0},{"$f":"DJ490","v":0},{"$f":"DK490","v":0},{"$f":"IF(BR490 <> 0, MIN(BR490, DA_threshold, DA_max - SUM(DM444:DM489,DM491:DM498)), 0)","v":0},null,null,null,null,null,null,null,null,0,0,null,null,50,47,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL490","v":0},{"$f":"IF(EC490 <> 0, MIN(EC490, DA_threshold, DA_max - SUM(FX444:FX489,FX491:FX498)), 0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,49,52,"EX49",{"$f":"_xlfn.IFNA(VLOOKUP($B492, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B492, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F492 <> 0, MIN(F492, DA_threshold, DA_max - SUM(BC444:BC491,BC493:BC498)), 0)","v":0},{"$f":"$BC492","v":0},0,0,0,0,0,0,0,null,49,51,52,"EX49","",0,{"$f":"INDEX(DA_HLookup, $BN492, $BM492)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DM492","v":0},{"$f":"IF(BR492 <> 0, MIN(BR492, DA_threshold, DA_max - SUM(DO444:DO491,DO493:DO498)), 0)","v":0},null,null,null,null,null,null,0,0,null,null,52,49,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DN492","v":0},{"$f":"IF(EC492 <> 0, MIN(EC492, DA_threshold, DA_max - SUM(FZ444:FZ491,FZ493:FZ498)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,50,53,"EX50",{"$f":"_xlfn.IFNA(VLOOKUP($B493, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B493, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F493 <> 0, MIN(F493, DA_threshold, DA_max - SUM(BD444:BD492,BD494:BD498)), 0)","v":0},{"$f":"$BD493","v":0},{"$f":"$BD493","v":0},{"$f":"$BD493","v":0},{"$f":"$BD493","v":0},{"$f":"$BD493","v":0},0,0,null,50,52,53,"EX50","",0,{"$f":"INDEX(DA_HLookup, $BN493, $BM493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DN493","v":0},{"$f":"IF(BR493 <> 0, MIN(BR493, DA_threshold, DA_max - SUM(DP444:DP492,DP494:DP498)), 0)","v":0},null,null,null,null,null,0,0,null,null,53,50,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO493","v":0},{"$f":"IF(EC493 <> 0, MIN(EC493, DA_threshold, DA_max - SUM(GA444:GA492,GA494:GA498)), 0)","v":0},0,0,0,0,0,0,0]
[null,53,56,"EX53",{"$f":"_xlfn.IFNA(VLOOKUP($B496, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B496, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F496 <> 0, MIN(F496, DA_threshold, DA_max - SUM(BG444:BG495,BG497:BG498)), 0)","v":0},{"$f":"$BG496","v":0},{"$f":"$BG496","v":0},0,0,null,53,55,56,"EX53","",0,{"$f":"INDEX(DA_HLookup, $BN496, $BM496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DQ496","v":0},{"$f":"IF(BR496 <> 0, MIN(BR496, DA_threshold, DA_max - SUM(DS444:DS495,DS497:DS498)), 0)","v":0},null,null,0,0,null,null,56,53,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DR496","v":0},{"$f":"IF(EC496 <> 0, MIN(EC496, DA_threshold, DA_max - SUM(GD444:GD495,GD497:GD498)), 0)","v":0},{"$f":"BH496","v":0},0,0,0]
[null,54,57,"EX54",{"$f":"_xlfn.IFNA(VLOOKUP($B497, 'Domestic - Annual'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B497, 'Domestic - Annual'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F497 <> 0, MIN(F497, DA_threshold, DA_max - SUM(BH444:BH496,BH498)), 0)","v":0},{"$f":"$BH497","v":0},0,0,null,54,56,57,"EX54","",0,{"$f":"INDEX(DA_HLookup, $BN497, $BM497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DR497","v":0},{"$f":"IF(BR497 <> 0, MIN(BR497, DA_threshold, DA_max - SUM(DT444:DT496,DT498)), 0)","v":0},null,{"$f":"VLOOKUP($D497, $D$12:$BI$67, $C497, FALSE)","v":0},0,null,null,57,54,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS497","v":0},{"$f":"IF(EC497 <> 0, MIN(EC497, DA_threshold, DA_max - SUM(GE444:GE496,GE498)), 0)","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,"Extension threshold",100000]
[null,null,null,null,"Maximum value of free extensions",250000]
[null,null,null,null,"Accumulated free extensions"]
[null,null,null,null,"Domestic - Monthly"]
[]
[null,null,null,null,null,"Extension",{"$f":"VLOOKUP(G$514, $B$516:$E$570, 4, FALSE)","v":""},{"$f":"VLOOKUP(H$514, $B$516:$E$570, 4, FALSE)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,null,"Extension",{"$f":"G515","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM515","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,"Extension",{"$f":"G515","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM515","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount"]
[null,1,4,"EX1",{"$f":"_xlfn.IFNA(VLOOKUP($B516, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B516, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},{"$f":"IF(F516 <> 0, MIN(F516, DM_threshold, DM_max - SUM(G517:G570)), 0)","v":0},{"$f":"$G516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D516, $D$515:$BI$570, $C516, FALSE)","v":0},{"$f":"F516 - BJ516","v":0},null,"column","row",4,"EX1",{"$f":"E516","v":""},{"$f":"F516","v":0},{"$f":"IF(BR516 <> 0, MIN(BR516, MM_threshold, MM_max - SUM(BS517:BS570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D516, $D$12:$BI$67, $C516, FALSE)","v":0},{"$f":"BR516 - DV516","v":0},null,null,4,1,{"$f":"E516","v":""},{"$f":"F516","v":0},{"$f":"IF(EC516 <> 0, MIN(EC516, MM_threshold, MM_max - SUM(ED517:ED570)), 0)","v":0},{"$f":"H516","v":0},{"$f":"I516","v":0},{"$f":"J516","v":0},{"$f":"K516","v":0},{"$f":"L516","v":0},{"$f":"M516","v":0},{"$f":"N516","v":0},{"$f":"O516","v":0},{"$f":"P516","v":0},{"$f":"Q516","v":0},{"$f":"R516","v":0},{"$f":"S516","v":0},{"$f":"T516","v":0},{"$f":"U516","v":0},{"$f":"V516","v":0},{"$f":"W516","v":0},{"$f":"X516","v":0},{"$f":"Y516","v":0},{"$f":"Z516","v":0},{"$f":"AA516","v":0},{"$f":"AB516","v":0},{"$f":"AC516","v":0},{"$f":"AD516","v":0},{"$f":"AE516","v":0},{"$f":"AF516","v":0},{"$f":"AG516","v":0},{"$f":"AH516","v":0},{"$f":"AI516","v":0},{"$f":"AJ516","v":0},{"$f":"AK516","v":0},{"$f":"AL516","v":0},{"$f":"AM516","v":0},{"$f":"AN516","v":0},{"$f":"AO516","v":0},{"$f":"AP516","v":0},{"$f":"AQ516","v":0},{"$f":"AR516","v":0},{"$f":"AS516","v":0},{"$f":"AT516","v":0},{"$f":"AU516","v":0},{"$f":"AV516","v":0},{"$f":"AW516","v":0},{"$f":"AX516","v":0},{"$f":"AY516","v":0},{"$f":"AZ516","v":0},{"$f":"BA516","v":0},{"$f":"BB516","v":0},{"$f":"BC516","v":0},{"$f":"BD516","v":0},{"$f":"BE516","v":0},{"$f":"BF516","v":0},{"$f":"BG516","v":0},{"$f":"BH516","v":0},{"$f":"BI516","v":0},{"$f":"VLOOKUP($EA516, $EA$515:$GF$570, $DZ516, FALSE)","v":0},{"$f":"IFERROR(EC516 - GG516, 0)","v":0}]
[null,3,{"$f":"C517+1","v":6},"EX3",{"$f":"_xlfn.IFNA(VLOOKUP($B518, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B518, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,{"$f":"IF(H518 <> 0, MIN(H518, MM_threshold, MM_max - SUM(I519:I572)), 0)","v":0},{"$f":"$I518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM517+1","v":3},{"$f":"BN517+1","v":5},{"$f":"BO517+1","v":6},"EX3","",0,{"$f":"INDEX(DM_HLookup, $BN518, $BM518)","v":0},{"$f":"BS518","v":0},{"$f":"IF(BR518 <> 0, MIN(BR518, DM_threshold, DM_max - SUM(BU516:BU517,BU519:BU570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"DZ517+1","v":6},3,"",0,0,{"$f":"BT518","v":0},{"$f":"IF(EC518 <> 0, MIN(EC518, DM_threshold, DM_max - SUM(EF516:EF517,EF519:EF570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,7,"EX4",{"$f":"_xlfn.IFNA(VLOOKUP($B519, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B519, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,{"$f":"IF(I519 <> 0, MIN(I519, MM_threshold, MM_max - SUM(J520:J573)), 0)","v":0},{"$f":"$J519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM518+1","v":4},6,7,"EX4","",0,{"$f":"INDEX(DM_HLookup, $BN519, $BM519)","v":0},{"$f":"BS519","v":0},{"$f":"BT519","v":0},{"$f":"IF(BR519 <> 0, MIN(BR519, DM_threshold, DM_max - SUM(BV516:BV518,BV520:BV570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,7,4,"",0,0,0,{"$f":"BU519","v":0},{"$f":"IF(EC519 <> 0, MIN(EC519, DM_threshold, DM_max - SUM(EG516:EG518,EG520:EG570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,9,"EX6",{"$f":"_xlfn.IFNA(VLOOKUP($B521, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B521, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,{"$f":"IF(K521 <> 0, MIN(K521, MM_threshold, MM_max - SUM(L522:L575)), 0)","v":0},{"$f":"$L521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,8,9,"EX6","",0,{"$f":"INDEX(DM_HLookup, $BN521, $BM521)","v":0},0,0,0,{"$f":"BV521","v":0},{"$f":"IF(BR521 <> 0, MIN(BR521, DM_threshold, DM_max - SUM(BX516:BX520,BX522:BX570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,9,6,"",0,0,0,0,0,{"$f":"BW521","v":0},{"$f":"IF(EC521 <> 0, MIN(EC521, DM_threshold, DM_max - SUM(EI516:EI520,EI522:EI570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,10,"EX7",{"$f":"_xlfn.IFNA(VLOOKUP($B522, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B522, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,{"$f":"IF(F522 <> 0, MIN(F522, DM_threshold, DM_max - SUM(M516:M521,M523:M570)), 0)","v":0},{"$f":"$M522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,9,10,"EX7","",0,{"$f":"INDEX(DM_HLookup, $BN522, $BM522)","v":0},0,0,0,0,{"$f":"BW522","v":0},{"$f":"IF(BR522 <> 0, MIN(BR522, DM_threshold, DM_max - SUM(BY516:BY521,BY523:BY570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,10,7,"",0,0,0,0,0,0,{"$f":"BX522","v":0},{"$f":"IF(EC522 <> 0, MIN(EC522, DM_threshold, DM_max - SUM(EJ516:EJ521,EJ523:EJ570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,12,"EX9",{"$f":"_xlfn.IFNA(VLOOKUP($B524, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B524, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(F524 <> 0, MIN(F524, DM_threshold, DM_max - SUM(O516:O523,O525:O570)), 0)","v":0},{"$f":"$O524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,11,12,"EX9","",0,{"$f":"INDEX(DM_HLookup, $BN524, $BM524)","v":0},0,0,0,0,0,0,{"$f":"BY524","v":0},{"$f":"IF(BR524 <> 0, MIN(BR524, DM_threshold, DM_max - SUM(CA516:CA523,CA525:CA570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,12,9,"",0,0,0,0,0,0,0,0,{"$f":"BZ524","v":0},{"$f":"IF(EC524 <> 0, MIN(EC524, DM_threshold, DM_max - SUM(EL516:EL523,EL525:EL570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,13,"EX10",{"$f":"_xlfn.IFNA(VLOOKUP($B525, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B525, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(F525 <> 0, MIN(F525, DM_threshold, DM_max - SUM(P516:P524,P526:P570)), 0)","v":0},{"$f":"$P525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,12,13,"EX10","",0,{"$f":"INDEX(DM_HLookup, $BN525, $BM525)","v":0},0,0,0,0,0,0,0,{"$f":"BZ525","v":0},{"$f":"IF(BR525 <> 0, MIN(BR525, DM_threshold, DM_max - SUM(CB516:CB524,CB526:CB570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,13,10,"",0,0,0,0,0,0,0,0,0,{"$f":"CA525","v":0},{"$f":"IF(EC525 <> 0, MIN(EC525, DM_threshold, DM_max - SUM(EM516:EM524,EM526:EM570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,16,"EX13",{"$f":"_xlfn.IFNA(VLOOKUP($B528, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B528, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F528 <> 0, MIN(F528, DM_threshold, DM_max - SUM(S516:S527,S529:S570)), 0)","v":0},{"$f":"$S528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,15,16,"EX13","",0,{"$f":"INDEX(DM_HLookup, $BN528, $BM528)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CC528","v":0},{"$f":"IF(BR528 <> 0, MIN(BR528, DM_threshold, DM_max - SUM(CE516:CE527,CE529:CE570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,16,13,"",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD528","v":0},{"$f":"IF(EC528 <> 0, MIN(EC528, DM_threshold, DM_max - SUM(EP516:EP527,EP529:EP570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,17,"EX14",{"$f":"_xlfn.IFNA(VLOOKUP($B529, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B529, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F529 <> 0, MIN(F529, DM_threshold, DM_max - SUM(T516:T528,T530:T570)), 0)","v":0},{"$f":"$T529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,16,17,"EX14","",0,{"$f":"INDEX(DM_HLookup, $BN529, $BM529)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD529","v":0},{"$f":"IF(BR529 <> 0, MIN(BR529, DM_threshold, DM_max - SUM(CF516:CF528,CF530:CF570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,17,14,"",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE529","v":0},{"$f":"IF(EC529 <> 0, MIN(EC529, DM_threshold, DM_max - SUM(EQ516:EQ528,EQ530:EQ570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,19,"EX16",{"$f":"_xlfn.IFNA(VLOOKUP($B531, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B531, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F531 <> 0, MIN(F531, DM_threshold, DM_max - SUM(V516:V530,V532:V570)), 0)","v":0},{"$f":"$V531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,18,19,"EX16","",0,{"$f":"INDEX(DM_HLookup, $BN531, $BM531)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF531","v":0},{"$f":"IF(BR531 <> 0, MIN(BR531, DM_threshold, DM_max - SUM(CH516:CH530,CH532:CH570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,19,16,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG531","v":0},{"$f":"IF(EC531 <> 0, MIN(EC531, DM_threshold, DM_max - SUM(ES516:ES530,ES532:ES570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,20,"EX17",{"$f":"_xlfn.IFNA(VLOOKUP($B532, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B532, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F532 <> 0, MIN(F532, DM_threshold, DM_max - SUM(W516:W531,W533:W570)), 0)","v":0},{"$f":"$W532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,19,20,"EX17","",0,{"$f":"INDEX(DM_HLookup, $BN532, $BM532)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG532","v":0},{"$f":"IF(BR532 <> 0, MIN(BR532, DM_threshold, DM_max - SUM(CI516:CI531,CI533:CI570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,20,17,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH532","v":0},{"$f":"IF(EC532 <> 0, MIN(EC532, DM_threshold, DM_max - SUM(ET516:ET531,ET533:ET570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,22,"EX19",{"$f":"_xlfn.IFNA(VLOOKUP($B534, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B534, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F534 <> 0, MIN(F534, DM_threshold, DM_max - SUM(Y516:Y533,Y535:Y570)), 0)","v":0},{"$f":"$Y534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,21,22,"EX19","",0,{"$f":"INDEX(DM_HLookup, $BN534, $BM534)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI534","v":0},{"$f":"IF(BR534 <> 0, MIN(BR534, DM_threshold, DM_max - SUM(CK516:CK533,CK535:CK570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,22,19,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ534","v":0},{"$f":"IF(EC534 <> 0, MIN(EC534, DM_threshold, DM_max - SUM(EV516:EV533,EV535:EV570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,23,"EX20",{"$f":"_xlfn.IFNA(VLOOKUP($B535, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B535, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F535 <> 0, MIN(F535, DM_threshold, DM_max - SUM(Z516:Z534,Z536:Z570)), 0)","v":0},{"$f":"$Z535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM534+1","v":20},22,23,"EX20","",0,{"$f":"INDEX(DM_HLookup, $BN535, $BM535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ535","v":0},{"$f":"IF(BR535 <> 0, MIN(BR535, DM_threshold, DM_max - SUM(CL516:CL534,CL536:CL570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,23,20,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK535","v":0},{"$f":"IF(EC535 <> 0, MIN(EC535, DM_threshold, DM_max - SUM(EW516:EW534,EW536:EW570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,25,"EX22",{"$f":"_xlfn.IFNA(VLOOKUP($B537, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B537, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F537 <> 0, MIN(F537, DM_threshold, DM_max - SUM(AB516:AB536,AB538:AB570)), 0)","v":0},{"$f":"$AB537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,24,25,"EX22","",0,{"$f":"INDEX(DM_HLookup, $BN537, $BM537)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL537","v":0},{"$f":"IF(BR537 <> 0, MIN(BR537, DM_threshold, DM_max - SUM(CN516:CN536,CN538:CN570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,25,22,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM537","v":0},{"$f":"IF(EC537 <> 0, MIN(EC537, DM_threshold, DM_max - SUM(EY516:EY536,EY538:EY570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,26,"EX23",{"$f":"_xlfn.IFNA(VLOOKUP($B538, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B538, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F538 <> 0, MIN(F538, DM_threshold, DM_max - SUM(AC516:AC537,AC539:AC570)), 0)","v":0},{"$f":"$AC538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,25,26,"EX23","",0,{"$f":"INDEX(DM_HLookup, $BN538, $BM538)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM538","v":0},{"$f":"IF(BR538 <> 0, MIN(BR538, DM_threshold, DM_max - SUM(CO516:CO537,CO539:CO570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,26,23,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN538","v":0},{"$f":"IF(EC538 <> 0, MIN(EC538, DM_threshold, DM_max - SUM(EZ516:EZ537,EZ539:EZ570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,29,"EX26",{"$f":"_xlfn.IFNA(VLOOKUP($B541, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B541, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F541 <> 0, MIN(F541, DM_threshold, DM_max - SUM(AF516:AF540,AF542:AF570)), 0)","v":0},{"$f":"$AF541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,28,29,"EX26","",0,{"$f":"INDEX(DM_HLookup, $BN541, $BM541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP541","v":0},{"$f":"IF(BR541 <> 0, MIN(BR541, DM_threshold, DM_max - SUM(CR516:CR540,CR542:CR570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,29,26,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CQ541","v":0},{"$f":"IF(EC541 <> 0, MIN(EC541, DM_threshold, DM_max - SUM(FC516:FC540,FC542:FC570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,30,"EX27",{"$f":"_xlfn.IFNA(VLOOKUP($B542, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B542, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F542 <> 0, MIN(F542, DM_threshold, DM_max - SUM(AG516:AG541,AG543:AG570)), 0)","v":0},{"$f":"$AG542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,29,30,"EX27","",0,{"$f":"INDEX(DM_HLookup, $BN542, $BM542)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CQ542","v":0},{"$f":"IF(BR542 <> 0, MIN(BR542, DM_threshold, DM_max - SUM(CS516:CS541,CS543:CS570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,30,27,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CR542","v":0},{"$f":"IF(EC542 <> 0, MIN(EC542, DM_threshold, DM_max - SUM(FD516:FD541,FD543:FD570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,32,"EX29",{"$f":"_xlfn.IFNA(VLOOKUP($B544, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B544, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F544 <> 0, MIN(F544, DM_threshold, DM_max - SUM(AI516:AI543,AI545:AI570)), 0)","v":0},{"$f":"$AI544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,31,32,"EX29","",0,{"$f":"INDEX(DM_HLookup, $BN544, $BM544)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS544","v":0},{"$f":"IF(BR544 <> 0, MIN(BR544, DM_threshold, DM_max - SUM(CU516:CU543,CU545:CU570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,32,29,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT544","v":0},{"$f":"IF(EC544 <> 0, MIN(EC544, DM_threshold, DM_max - SUM(FF516:FF543,FF545:FF570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,33,"EX30",{"$f":"_xlfn.IFNA(VLOOKUP($B545, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B545, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F545 <> 0, MIN(F545, DM_threshold, DM_max - SUM(AJ516:AJ544,AJ546:AJ570)), 0)","v":0},{"$f":"$AJ545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,32,33,"EX30","",0,{"$f":"INDEX(DM_HLookup, $BN545, $BM545)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT545","v":0},{"$f":"IF(BR545 <> 0, MIN(BR545, DM_threshold, DM_max - SUM(CV516:CV544,CV546:CV570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,33,30,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CU545","v":0},{"$f":"IF(EC545 <> 0, MIN(EC545, DM_threshold, DM_max - SUM(FG516:FG544,FG546:FG570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,35,"EX32",{"$f":"_xlfn.IFNA(VLOOKUP($B547, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B547, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F547 <> 0, MIN(F547, DM_threshold, DM_max - SUM(AL516:AL546,AL548:AL570)), 0)","v":0},{"$f":"$AL547","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32,34,35,"EX32","",0,{"$f":"INDEX(DM_HLookup, $BN547, $BM547)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CV547","v":0},{"$f":"IF(BR547 <> 0, MIN(BR547, DM_threshold, DM_max - SUM(CX516:CX546,CX548:CX570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,35,32,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW547","v":0},{"$f":"IF(EC547 <> 0, MIN(EC547, DM_threshold, DM_max - SUM(FI516:FI546,FI548:FI570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,36,"EX33",{"$f":"_xlfn.IFNA(VLOOKUP($B548, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B548, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F548 <> 0, MIN(F548, DM_threshold, DM_max - SUM(AM516:AM547,AM549:AM570)), 0)","v":0},{"$f":"$AM548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,33,35,36,"EX33","",0,{"$f":"INDEX(DM_HLookup, $BN548, $BM548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW548","v":0},{"$f":"IF(BR548 <> 0, MIN(BR548, DM_threshold, DM_max - SUM(CY516:CY547,CY549:CY570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,36,33,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX548","v":0},{"$f":"IF(EC548 <> 0, MIN(EC548, DM_threshold, DM_max - SUM(FJ516:FJ547,FJ549:FJ570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,38,"EX35",{"$f":"_xlfn.IFNA(VLOOKUP($B550, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B550, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F550 <> 0, MIN(F550, DM_threshold, DM_max - SUM(AO516:AO549,AO551:AO570)), 0)","v":0},{"$f":"$AO550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,37,38,"EX35","",0,{"$f":"INDEX(DM_HLookup, $BN550, $BM550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY550","v":0},{"$f":"IF(BR550 <> 0, MIN(BR550, DM_threshold, DM_max - SUM(DA516:DA549,DA551:DA570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,38,35,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ550","v":0},{"$f":"IF(EC550 <> 0, MIN(EC550, DM_threshold, DM_max - SUM(FL516:FL549,FL551:FL570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,39,"EX36",{"$f":"_xlfn.IFNA(VLOOKUP($B551, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B551, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F551 <> 0, MIN(F551, DM_threshold, DM_max - SUM(AP516:AP550,AP552:AP570)), 0)","v":0},{"$f":"$AP551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM550+1","v":36},38,39,"EX36","",0,{"$f":"INDEX(DM_HLookup, $BN551, $BM551)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ551","v":0},{"$f":"IF(BR551 <> 0, MIN(BR551, DM_threshold, DM_max - SUM(DB516:DB550,DB552:DB570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,39,36,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA551","v":0},{"$f":"IF(EC551 <> 0, MIN(EC551, DM_threshold, DM_max - SUM(FM516:FM550,FM552:FM570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,41,"EX38",{"$f":"_xlfn.IFNA(VLOOKUP($B553, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B553, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F553 <> 0, MIN(F553, DM_threshold, DM_max - SUM(AR516:AR552,AR554:AR570)), 0)","v":0},{"$f":"$AR553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,38,40,41,"EX38","",0,{"$f":"INDEX(DM_HLookup, $BN553, $BM553)","v":0},{"$f":"BS553","v":0},{"$f":"BT553","v":0},{"$f":"BU553","v":0},{"$f":"BV553","v":0},{"$f":"BW553","v":0},{"$f":"BX553","v":0},{"$f":"BY553","v":0},{"$f":"BZ553","v":0},{"$f":"CA553","v":0},{"$f":"CB553","v":0},{"$f":"CC553","v":0},{"$f":"CD553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB553","v":0},{"$f":"IF(BR553 <> 0, MIN(BR553, DM_threshold, DM_max - SUM(DD516:DD552,DD554:DD570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,41,38,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC553","v":0},{"$f":"IF(EC553 <> 0, MIN(EC553, DM_threshold, DM_max - SUM(FO516:FO552,FO554:FO570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,42,"EX39",{"$f":"_xlfn.IFNA(VLOOKUP($B554, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B554, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F554 <> 0, MIN(F554, DM_threshold, DM_max - SUM(AS516:AS553,AS555:AS570)), 0)","v":0},{"$f":"$AS554","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,39,41,42,"EX39","",0,{"$f":"INDEX(DM_HLookup, $BN554, $BM554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB554","v":0},{"$f":"DC554","v":0},{"$f":"IF(BR554 <> 0, MIN(BR554, DM_threshold, DM_max - SUM(DE516:DE553,DE555:DE570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,42,39,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD554","v":0},{"$f":"IF(EC554 <> 0, MIN(EC554, DM_threshold, DM_max - SUM(FP516:FP553,FP555:FP570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA554, $EA$515:$GF$570, $DZ554, FALSE)","v":0},0]
[null,42,45,"EX42",{"$f":"_xlfn.IFNA(VLOOKUP($B557, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B557, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F557 <> 0, MIN(F557, DM_threshold, DM_max - SUM(AV516:AV556,AV558:AV570)), 0)","v":0},{"$f":"$AV557","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,42,44,45,"EX42","",0,{"$f":"INDEX(DM_HLookup, $BN557, $BM557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA557","v":0},0,0,0,0,{"$f":"DF557","v":0},{"$f":"IF(BR557 <> 0, MIN(BR557, DM_threshold, DM_max - SUM(DH516:DH556,DH558:DH570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,45,42,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG557","v":0},{"$f":"IF(EC557 <> 0, MIN(EC557, DM_threshold, DM_max - SUM(FS516:FS556,FS558:FS570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,46,"EX43",{"$f":"_xlfn.IFNA(VLOOKUP($B558, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B558, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F558 <> 0, MIN(F558, DM_threshold, DM_max - SUM(AW516:AW557,AW559:AW570)), 0)","v":0},{"$f":"$AW558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,43,45,46,"EX43","",0,{"$f":"INDEX(DM_HLookup, $BN558, $BM558)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA558","v":0},0,0,0,0,0,{"$f":"DG558","v":0},{"$f":"IF(BR558 <> 0, MIN(BR558, DM_threshold, DM_max - SUM(DI516:DI557,DI559:DI570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,46,43,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH558","v":0},{"$f":"IF(EC558 <> 0, MIN(EC558, DM_threshold, DM_max - SUM(FT516:FT557,FT559:FT570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,48,"EX45",{"$f":"_xlfn.IFNA(VLOOKUP($B560, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B560, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F560 <> 0, MIN(F560, DM_threshold, DM_max - SUM(AY516:AY559,AY561:AY570)), 0)","v":0},{"$f":"$AY560","v":0},0,0,0,0,0,0,0,0,0,0,0,null,45,47,48,"EX45","",0,{"$f":"INDEX(DM_HLookup, $BN560, $BM560)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA560","v":0},0,0,0,0,0,0,0,{"$f":"DI560","v":0},{"$f":"IF(BR560 <> 0, MIN(BR560, DM_threshold, DM_max - SUM(DK516:DK559,DK561:DK570)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,0,0,null,null,48,45,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DJ560","v":0},{"$f":"IF(EC560 <> 0, MIN(EC560, DM_threshold, DM_max - SUM(FV516:FV559,FV561:FV570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,49,"EX46",{"$f":"_xlfn.IFNA(VLOOKUP($B561, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B561, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F561 <> 0, MIN(F561, DM_threshold, DM_max - SUM(AZ516:AZ560,AZ562:AZ570)), 0)","v":0},{"$f":"$AZ561","v":0},0,0,0,0,0,0,0,0,0,0,null,46,48,49,"EX46","",0,{"$f":"INDEX(DM_HLookup, $BN561, $BM561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI561","v":0},{"$f":"DJ561","v":0},{"$f":"IF(BR561 <> 0, MIN(BR561, DM_threshold, DM_max - SUM(DL516:DL560,DL562:DL570)), 0)","v":0},null,null,null,null,null,null,null,null,null,0,0,null,null,49,46,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DK561","v":0},{"$f":"IF(EC561 <> 0, MIN(EC561, DM_threshold, DM_max - SUM(FW516:FW560,FW562:FW570)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,48,51,"EX48",{"$f":"_xlfn.IFNA(VLOOKUP($B563, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B563, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F563 <> 0, MIN(F563, DM_threshold, DM_max - SUM(BB516:BB562,BB564:BB570)), 0)","v":0},{"$f":"$BB563","v":0},0,0,0,0,0,0,0,0,null,48,50,51,"EX48","",0,{"$f":"INDEX(DM_HLookup, $BN563, $BM563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL563","v":0},{"$f":"IF(BR563 <> 0, MIN(BR563, DM_threshold, DM_max - SUM(DN516:DN562,DN564:DN570)), 0)","v":0},null,null,null,null,null,null,null,0,0,null,null,51,48,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DM563","v":0},{"$f":"IF(EC563 <> 0, MIN(EC563, DM_threshold, DM_max - SUM(FY516:FY562,FY564:FY570)), 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,49,52,"EX49",{"$f":"_xlfn.IFNA(VLOOKUP($B564, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B564, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F564 <> 0, MIN(F564, DM_threshold, DM_max - SUM(BC516:BC563,BC565:BC570)), 0)","v":0},{"$f":"$BC564","v":0},0,0,0,0,0,0,0,null,49,51,52,"EX49","",0,{"$f":"INDEX(DM_HLookup, $BN564, $BM564)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DM564","v":0},{"$f":"IF(BR564 <> 0, MIN(BR564, DM_threshold, DM_max - SUM(DO516:DO563,DO565:DO570)), 0)","v":0},null,null,null,null,null,null,0,0,null,null,52,49,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DN564","v":0},{"$f":"IF(EC564 <> 0, MIN(EC564, DM_threshold, DM_max - SUM(FZ516:FZ563,FZ565:FZ570)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,51,54,"EX51",{"$f":"_xlfn.IFNA(VLOOKUP($B566, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B566, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F566 <> 0, MIN(F566, DM_threshold, DM_max - SUM(BE516:BE565,BE567:BE570)), 0)","v":0},{"$f":"$BE566","v":0},{"$f":"$BE566","v":0},{"$f":"$BE566","v":0},{"$f":"$BE566","v":0},0,0,null,51,53,54,"EX51","",0,{"$f":"INDEX(DM_HLookup, $BN566, $BM566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO566","v":0},{"$f":"IF(BR566 <> 0, MIN(BR566, DM_threshold, DM_max - SUM(DQ516:DQ565,DQ567:DQ570)), 0)","v":0},null,null,null,null,0,0,null,null,54,51,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP566","v":0},{"$f":"IF(EC566 <> 0, MIN(EC566, DM_threshold, DM_max - SUM(GB516:GB565,GB567:GB570)), 0)","v":0},0,0,0,0,0,0]
[null,52,55,"EX52",{"$f":"_xlfn.IFNA(VLOOKUP($B567, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B567, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F567 <> 0, MIN(F567, DM_threshold, DM_max - SUM(BF516:BF566,BF568:BF570)), 0)","v":0},{"$f":"$BF567","v":0},{"$f":"$BF567","v":0},{"$f":"$BF567","v":0},0,0,null,{"$f":"BM566+1","v":52},54,55,"EX52","",0,{"$f":"INDEX(DM_HLookup, $BN567, $BM567)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP567","v":0},{"$f":"IF(BR567 <> 0, MIN(BR567, DM_threshold, DM_max - SUM(DR516:DR566,DR568:DR570)), 0)","v":0},null,null,null,0,0,null,null,55,52,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DQ567","v":0},{"$f":"IF(EC567 <> 0, MIN(EC567, DM_threshold, DM_max - SUM(GC516:GC566,GC568:GC570)), 0)","v":0},0,0,0,0,0]
[null,54,57,"EX54",{"$f":"_xlfn.IFNA(VLOOKUP($B569, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B569, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F569 <> 0, MIN(F569, DM_threshold, DM_max - SUM(BH516:BH568,BH570)), 0)","v":0},{"$f":"$BH569","v":0},0,0,null,54,56,57,"EX54","",0,{"$f":"INDEX(DM_HLookup, $BN569, $BM569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DR569","v":0},{"$f":"IF(BR569 <> 0, MIN(BR569, DM_threshold, DM_max - SUM(DT516:DT568,DT570)), 0)","v":0},null,{"$f":"VLOOKUP($D569, $D$12:$BI$67, $C569, FALSE)","v":0},0,null,null,57,54,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS569","v":0},{"$f":"IF(EC569 <> 0, MIN(EC569, DM_threshold, DM_max - SUM(GE516:GE568,GE570)), 0)","v":0},0,0,0]
[null,55,58,"EX55",{"$f":"_xlfn.IFNA(VLOOKUP($B570, 'Domestic - Monthly'!$B$7:$E$66, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B570, 'Domestic - Monthly'!$B$7:$E$66, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F570 <> 0, MIN(F570, DM_threshold, DM_max - SUM(BI516:BI569)), 0)","v":0},{"$f":"VLOOKUP($D570, $D$515:$BI$570, $C570, FALSE)","v":0},0,null,55,57,58,"EX55","",0,{"$f":"INDEX(DM_HLookup, $BN570, $BM570)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS570","v":0},{"$f":"IF(BR570 <> 0, MIN(BR570, DM_threshold, DM_max - SUM(DU516:DU569)), 0)","v":0},{"$f":"VLOOKUP($D570, $D$12:$BI$67, $C570, FALSE)","v":0},0,null,null,58,55,"",0,{"$f":"BS570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT570","v":0},{"$f":"IF(EC570 <> 0, MIN(EC570, DM_threshold, DM_max - SUM(GF516:GF569)), 0)","v":0},{"$f":"VLOOKUP($EA570, $EA$515:$GF$570, $DZ570, FALSE)","v":0},0]
[]
[]
[]
[]
[null,null,null,null,"Total value of extensions",{"$f":"SUM(G588:G632)","v":0}]
[null,null,null,null,"Maximum value of free extensions",250000]
[null,null,null,null,"Balance"]
[]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55]
[null,null,null,null,null,"Extension",{"$f":"VLOOKUP(G$586, $B$588:$E$642, 4, FALSE)","v":""},{"$f":"VLOOKUP(H$586, $B$588:$E$642, 4, FALSE)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,null,"Extension",{"$f":"G587","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM587","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,"Extension",{"$f":"G587","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM587","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount"]
[null,2,{"$f":"C588+1","v":5},"EX2",{"$f":"_xlfn.IFNA(VLOOKUP($B589, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B589, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,{"$f":"IF(F589 <> 0, MIN(F589, TA_threshold, TA_max - SUM(H588,H590:H642)), 0)","v":0},{"$f":"$H589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D589, $D$587:$BI$642, $C589, FALSE)","v":0},{"$f":"F589 - BJ589","v":0},null,2,4,{"$f":"BO588+1","v":5},"EX2","",0,{"$f":"INDEX(TA_HLookup, $BN589, $BM589)","v":0},{"$f":"IF(BR589 <> 0, MIN(BR589, TA_threshold, TA_max - SUM(BT588,BT590:BT642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D589, $D$12:$BI$67, $C589, FALSE)","v":0},{"$f":"BR589 - DV589","v":0},null,null,{"$f":"DZ588+1","v":5},2,"",0,{"$f":"BS589","v":0},{"$f":"IF(EC589 <> 0, MIN(EC589, TA_threshold, TA_max - SUM(EE588,EE590:EE642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA589, $EA$587:$GF$642, $DZ589, FALSE)","v":0},0]
[null,3,{"$f":"C589+1","v":6},"EX3",{"$f":"_xlfn.IFNA(VLOOKUP($B590, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B590, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,{"$f":"IF(F590 <> 0, MIN(F590, TA_threshold, TA_max - SUM(I588:I589,I591:I642)), 0)","v":0},{"$f":"$I590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D590, $D$587:$BI$642, $C590, FALSE)","v":0},0,null,{"$f":"BM589+1","v":3},{"$f":"BN589+1","v":5},{"$f":"BO589+1","v":6},"EX3","",0,{"$f":"INDEX(TA_HLookup, $BN590, $BM590)","v":0},{"$f":"BS590","v":0},{"$f":"IF(BR590 <> 0, MIN(BR590, TA_threshold, TA_max - SUM(BU588:BU589,BU591:BU642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"DZ589+1","v":6},3,"",0,0,{"$f":"BT590","v":0},{"$f":"IF(EC590 <> 0, MIN(EC590, TA_threshold, TA_max - SUM(EF588:EF589,EF591:EF642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,8,"EX5",{"$f":"_xlfn.IFNA(VLOOKUP($B592, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B592, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,{"$f":"IF(F592 <> 0, MIN(F592, TA_threshold, TA_max - SUM(K588:K591,K593:K642)), 0)","v":0},{"$f":"$K592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$K592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,7,8,"EX5","",0,{"$f":"INDEX(TA_HLookup, $BN592, $BM592)","v":0},0,0,{"$f":"BU592","v":0},{"$f":"IF(BR592 <> 0, MIN(BR592, TA_threshold, TA_max - SUM(BW588:BW591,BW593:BW642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,8,5,"",0,0,0,0,{"$f":"BV592","v":0},{"$f":"IF(EC592 <> 0, MIN(EC592, TA_threshold, TA_max - SUM(EH588:EH591,EH593:EH642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,9,"EX6",{"$f":"_xlfn.IFNA(VLOOKUP($B593, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B593, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,{"$f":"IF(F593 <> 0, MIN(F593, TA_threshold, TA_max - SUM(L588:L592,L594:L642)), 0)","v":0},{"$f":"$L593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,8,9,"EX6","",0,{"$f":"INDEX(TA_HLookup, $BN593, $BM593)","v":0},0,0,0,{"$f":"BV593","v":0},{"$f":"IF(BR593 <> 0, MIN(BR593, TA_threshold, TA_max - SUM(BX588:BX592,BX594:BX642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,9,6,"",0,0,0,0,0,{"$f":"BW593","v":0},{"$f":"IF(EC593 <> 0, MIN(EC593, TA_threshold, TA_max - SUM(EI588:EI592,EI594:EI642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,11,"EX8",{"$f":"_xlfn.IFNA(VLOOKUP($B595, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B595, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(F595 <> 0, MIN(F595, TA_threshold, TA_max - SUM(N588:N594,N596:N642)), 0)","v":0},{"$f":"$N595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,10,11,"EX8","",0,{"$f":"INDEX(TA_HLookup, $BN595, $BM595)","v":0},0,0,0,0,0,{"$f":"BX595","v":0},{"$f":"IF(BR595 <> 0, MIN(BR595, TA_threshold, TA_max - SUM(BZ588:BZ594,BZ596:BZ642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,11,8,"",0,0,0,0,0,0,0,{"$f":"BY595","v":0},{"$f":"IF(EC595 <> 0, MIN(EC595, TA_threshold, TA_max - SUM(EK588:EK594,EK596:EK642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,12,"EX9",{"$f":"_xlfn.IFNA(VLOOKUP($B596, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B596, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(F596 <> 0, MIN(F596, TA_threshold, TA_max - SUM(O588:O595,O597:O642)), 0)","v":0},{"$f":"$O596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,11,12,"EX9","",0,{"$f":"INDEX(TA_HLookup, $BN596, $BM596)","v":0},0,0,0,0,0,0,{"$f":"BY596","v":0},{"$f":"IF(BR596 <> 0, MIN(BR596, TA_threshold, TA_max - SUM(CA588:CA595,CA597:CA642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,12,9,"",0,0,0,0,0,0,0,0,{"$f":"BZ596","v":0},{"$f":"IF(EC596 <> 0, MIN(EC596, TA_threshold, TA_max - SUM(EL588:EL595,EL597:EL642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,14,"EX11",{"$f":"_xlfn.IFNA(VLOOKUP($B598, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B598, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F598 <> 0, MIN(F598, TA_threshold, TA_max - SUM(Q588:Q597,Q599:Q642)), 0)","v":0},{"$f":"$Q598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,13,14,"EX11","",0,{"$f":"INDEX(TA_HLookup, $BN598, $BM598)","v":0},0,0,0,0,0,0,0,0,{"$f":"CA598","v":0},{"$f":"IF(BR598 <> 0, MIN(BR598, TA_threshold, TA_max - SUM(CC588:CC597,CC599:CC642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,14,11,"",0,0,0,0,0,0,0,0,0,0,{"$f":"CB598","v":0},{"$f":"IF(EC598 <> 0, MIN(EC598, TA_threshold, TA_max - SUM(EN588:EN597,EN599:EN642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,15,"EX12",{"$f":"_xlfn.IFNA(VLOOKUP($B599, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B599, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F599 <> 0, MIN(F599, TA_threshold, TA_max - SUM(R588:R598,R600:R642)), 0)","v":0},{"$f":"$R599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,14,15,"EX12","",0,{"$f":"INDEX(TA_HLookup, $BN599, $BM599)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CB599","v":0},{"$f":"IF(BR599 <> 0, MIN(BR599, TA_threshold, TA_max - SUM(CD588:CD598,CD600:CD642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,15,12,"",0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC599","v":0},{"$f":"IF(EC599 <> 0, MIN(EC599, TA_threshold, TA_max - SUM(EO588:EO598,EO600:EO642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,18,"EX15",{"$f":"_xlfn.IFNA(VLOOKUP($B602, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B602, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F602 <> 0, MIN(F602, TA_threshold, TA_max - SUM(U588:U601,U603:U642)), 0)","v":0},{"$f":"$U602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,17,18,"EX15","",0,{"$f":"INDEX(TA_HLookup, $BN602, $BM602)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE602","v":0},{"$f":"IF(BR602 <> 0, MIN(BR602, TA_threshold, TA_max - SUM(CG588:CG601,CG603:CG642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,18,15,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF602","v":0},{"$f":"IF(EC602 <> 0, MIN(EC602, TA_threshold, TA_max - SUM(ER588:ER601,ER603:ER642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,19,"EX16",{"$f":"_xlfn.IFNA(VLOOKUP($B603, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B603, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F603 <> 0, MIN(F603, TA_threshold, TA_max - SUM(V588:V602,V604:V642)), 0)","v":0},{"$f":"$V603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,18,19,"EX16","",0,{"$f":"INDEX(TA_HLookup, $BN603, $BM603)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF603","v":0},{"$f":"IF(BR603 <> 0, MIN(BR603, TA_threshold, TA_max - SUM(CH588:CH602,CH604:CH642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,19,16,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG603","v":0},{"$f":"IF(EC603 <> 0, MIN(EC603, TA_threshold, TA_max - SUM(ES588:ES602,ES604:ES642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,21,"EX18",{"$f":"_xlfn.IFNA(VLOOKUP($B605, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B605, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F605 <> 0, MIN(F605, TA_threshold, TA_max - SUM(X588:X604,X606:X642)), 0)","v":0},{"$f":"$X605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,20,21,"EX18","",0,{"$f":"INDEX(TA_HLookup, $BN605, $BM605)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH605","v":0},{"$f":"IF(BR605 <> 0, MIN(BR605, TA_threshold, TA_max - SUM(CJ588:CJ604,CJ606:CJ642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,21,18,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI605","v":0},{"$f":"IF(EC605 <> 0, MIN(EC605, TA_threshold, TA_max - SUM(EU588:EU604,EU606:EU642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,22,"EX19",{"$f":"_xlfn.IFNA(VLOOKUP($B606, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B606, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F606 <> 0, MIN(F606, TA_threshold, TA_max - SUM(Y588:Y605,Y607:Y642)), 0)","v":0},{"$f":"$Y606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,21,22,"EX19","",0,{"$f":"INDEX(TA_HLookup, $BN606, $BM606)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI606","v":0},{"$f":"IF(BR606 <> 0, MIN(BR606, TA_threshold, TA_max - SUM(CK588:CK605,CK607:CK642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,22,19,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ606","v":0},{"$f":"IF(EC606 <> 0, MIN(EC606, TA_threshold, TA_max - SUM(EV588:EV605,EV607:EV642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,24,"EX21",{"$f":"_xlfn.IFNA(VLOOKUP($B608, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B608, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F608 <> 0, MIN(F608, TA_threshold, TA_max - SUM(AA588:AA607,AA609:AA642)), 0)","v":0},{"$f":"$AA608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,23,24,"EX21","",0,{"$f":"INDEX(TA_HLookup, $BN608, $BM608)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK608","v":0},{"$f":"IF(BR608 <> 0, MIN(BR608, TA_threshold, TA_max - SUM(CM588:CM607,CM609:CM642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,24,21,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL608","v":0},{"$f":"IF(EC608 <> 0, MIN(EC608, TA_threshold, TA_max - SUM(EX588:EX607,EX609:EX642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA608, $EA$587:$GF$642, $DZ608, FALSE)","v":0},0]
[null,22,25,"EX22",{"$f":"_xlfn.IFNA(VLOOKUP($B609, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B609, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F609 <> 0, MIN(F609, TA_threshold, TA_max - SUM(AB588:AB608,AB610:AB642)), 0)","v":0},{"$f":"$AB609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,24,25,"EX22","",0,{"$f":"INDEX(TA_HLookup, $BN609, $BM609)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL609","v":0},{"$f":"IF(BR609 <> 0, MIN(BR609, TA_threshold, TA_max - SUM(CN588:CN608,CN610:CN642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,25,22,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM609","v":0},{"$f":"IF(EC609 <> 0, MIN(EC609, TA_threshold, TA_max - SUM(EY588:EY608,EY610:EY642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,27,"EX24",{"$f":"_xlfn.IFNA(VLOOKUP($B611, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B611, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F611 <> 0, MIN(F611, TA_threshold, TA_max - SUM(AD588:AD610,AD612:AD642)), 0)","v":0},{"$f":"$AD611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,26,27,"EX24","",0,{"$f":"INDEX(TA_HLookup, $BN611, $BM611)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN611","v":0},{"$f":"IF(BR611 <> 0, MIN(BR611, TA_threshold, TA_max - SUM(CP588:CP610,CP612:CP642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,27,24,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO611","v":0},{"$f":"IF(EC611 <> 0, MIN(EC611, TA_threshold, TA_max - SUM(FA588:FA610,FA612:FA642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,28,"EX25",{"$f":"_xlfn.IFNA(VLOOKUP($B612, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B612, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F612 <> 0, MIN(F612, TA_threshold, TA_max - SUM(AE588:AE611,AE613:AE642)), 0)","v":0},{"$f":"$AE612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,27,28,"EX25","",0,{"$f":"INDEX(TA_HLookup, $BN612, $BM612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO612","v":0},{"$f":"IF(BR612 <> 0, MIN(BR612, TA_threshold, TA_max - SUM(CQ588:CQ611,CQ613:CQ642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,28,25,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP612","v":0},{"$f":"IF(EC612 <> 0, MIN(EC612, TA_threshold, TA_max - SUM(FB588:FB611,FB613:FB642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,31,"EX28",{"$f":"_xlfn.IFNA(VLOOKUP($B615, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B615, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F615 <> 0, MIN(F615, TA_threshold, TA_max - SUM(AH588:AH614,AH616:AH642)), 0)","v":0},{"$f":"$AH615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,30,31,"EX28","",0,{"$f":"INDEX(TA_HLookup, $BN615, $BM615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CR615","v":0},{"$f":"IF(BR615 <> 0, MIN(BR615, TA_threshold, TA_max - SUM(CT588:CT614,CT616:CT642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,31,28,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS615","v":0},{"$f":"IF(EC615 <> 0, MIN(EC615, TA_threshold, TA_max - SUM(FE588:FE614,FE616:FE642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,32,"EX29",{"$f":"_xlfn.IFNA(VLOOKUP($B616, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B616, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F616 <> 0, MIN(F616, TA_threshold, TA_max - SUM(AI588:AI615,AI617:AI642)), 0)","v":0},{"$f":"$AI616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,31,32,"EX29","",0,{"$f":"INDEX(TA_HLookup, $BN616, $BM616)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS616","v":0},{"$f":"IF(BR616 <> 0, MIN(BR616, TA_threshold, TA_max - SUM(CU588:CU615,CU617:CU642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,32,29,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT616","v":0},{"$f":"IF(EC616 <> 0, MIN(EC616, TA_threshold, TA_max - SUM(FF588:FF615,FF617:FF642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,34,"EX31",{"$f":"_xlfn.IFNA(VLOOKUP($B618, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B618, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F618 <> 0, MIN(F618, TA_threshold, TA_max - SUM(AK588:AK617,AK619:AK642)), 0)","v":0},{"$f":"$AK618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31,33,34,"EX31","",0,{"$f":"INDEX(TA_HLookup, $BN618, $BM618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CU618","v":0},{"$f":"IF(BR618 <> 0, MIN(BR618, TA_threshold, TA_max - SUM(CW588:CW617,CW619:CW642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,34,31,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CV618","v":0},{"$f":"IF(EC618 <> 0, MIN(EC618, TA_threshold, TA_max - SUM(FH588:FH617,FH619:FH642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,35,"EX32",{"$f":"_xlfn.IFNA(VLOOKUP($B619, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B619, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F619 <> 0, MIN(F619, TA_threshold, TA_max - SUM(AL588:AL618,AL620:AL642)), 0)","v":0},{"$f":"$AL619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32,34,35,"EX32","",0,{"$f":"INDEX(TA_HLookup, $BN619, $BM619)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CV619","v":0},{"$f":"IF(BR619 <> 0, MIN(BR619, TA_threshold, TA_max - SUM(CX588:CX618,CX620:CX642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,35,32,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW619","v":0},{"$f":"IF(EC619 <> 0, MIN(EC619, TA_threshold, TA_max - SUM(FI588:FI618,FI620:FI642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,37,"EX34",{"$f":"_xlfn.IFNA(VLOOKUP($B621, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B621, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F621 <> 0, MIN(F621, TA_threshold, TA_max - SUM(AN588:AN620,AN622:AN642)), 0)","v":0},{"$f":"$AN621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,34,36,37,"EX34","",0,{"$f":"INDEX(TA_HLookup, $BN621, $BM621)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX621","v":0},{"$f":"IF(BR621 <> 0, MIN(BR621, TA_threshold, TA_max - SUM(CZ588:CZ620,CZ622:CZ642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,37,34,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY621","v":0},{"$f":"IF(EC621 <> 0, MIN(EC621, TA_threshold, TA_max - SUM(FK588:FK620,FK622:FK642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,38,"EX35",{"$f":"_xlfn.IFNA(VLOOKUP($B622, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B622, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F622 <> 0, MIN(F622, TA_threshold, TA_max - SUM(AO588:AO621,AO623:AO642)), 0)","v":0},{"$f":"$AO622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,37,38,"EX35","",0,{"$f":"INDEX(TA_HLookup, $BN622, $BM622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY622","v":0},{"$f":"IF(BR622 <> 0, MIN(BR622, TA_threshold, TA_max - SUM(DA588:DA621,DA623:DA642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,38,35,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ622","v":0},{"$f":"IF(EC622 <> 0, MIN(EC622, TA_threshold, TA_max - SUM(FL588:FL621,FL623:FL642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,40,"EX37",{"$f":"_xlfn.IFNA(VLOOKUP($B624, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B624, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F624 <> 0, MIN(F624, TA_threshold, TA_max - SUM(AQ588:AQ623,AQ625:AQ642)), 0)","v":0},{"$f":"$AQ624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,37,39,40,"EX37","",0,{"$f":"INDEX(TA_HLookup, $BN624, $BM624)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE624","v":0},{"$f":"CF624","v":0},{"$f":"CG624","v":0},{"$f":"CH624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA624","v":0},{"$f":"IF(BR624 <> 0, MIN(BR624, TA_threshold, TA_max - SUM(DC588:DC623,DC625:DC642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,40,37,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB624","v":0},{"$f":"IF(EC624 <> 0, MIN(EC624, TA_threshold, TA_max - SUM(FN588:FN623,FN625:FN642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,41,"EX38",{"$f":"_xlfn.IFNA(VLOOKUP($B625, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B625, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F625 <> 0, MIN(F625, TA_threshold, TA_max - SUM(AR588:AR624,AR626:AR642)), 0)","v":0},{"$f":"$AR625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,38,40,41,"EX38","",0,{"$f":"INDEX(TA_HLookup, $BN625, $BM625)","v":0},{"$f":"BS625","v":0},{"$f":"BT625","v":0},{"$f":"BU625","v":0},{"$f":"BV625","v":0},{"$f":"BW625","v":0},{"$f":"BX625","v":0},{"$f":"BY625","v":0},{"$f":"BZ625","v":0},{"$f":"CA625","v":0},{"$f":"CB625","v":0},{"$f":"CC625","v":0},{"$f":"CD625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB625","v":0},{"$f":"IF(BR625 <> 0, MIN(BR625, TA_threshold, TA_max - SUM(DD588:DD624,DD626:DD642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,41,38,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC625","v":0},{"$f":"IF(EC625 <> 0, MIN(EC625, TA_threshold, TA_max - SUM(FO588:FO624,FO626:FO642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,43,"EX40",{"$f":"_xlfn.IFNA(VLOOKUP($B627, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B627, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F627 <> 0, MIN(F627, TA_threshold, TA_max - SUM(AT588:AT626,AT628:AT642)), 0)","v":0},{"$f":"$AT627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,40,42,43,"EX40","",0,{"$f":"INDEX(TA_HLookup, $BN627, $BM627)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD627","v":0},{"$f":"IF(BR627 <> 0, MIN(BR627, TA_threshold, TA_max - SUM(DF588:DF626,DF628:DF642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,43,40,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE627","v":0},{"$f":"IF(EC627 <> 0, MIN(EC627, TA_threshold, TA_max - SUM(FQ588:FQ626,FQ628:FQ642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,41,44,"EX41",{"$f":"_xlfn.IFNA(VLOOKUP($B628, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B628, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F628 <> 0, MIN(F628, TA_threshold, TA_max - SUM(AU588:AU627,AU629:AU642)), 0)","v":0},{"$f":"$AU628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,41,43,44,"EX41","",0,{"$f":"INDEX(TA_HLookup, $BN628, $BM628)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE628","v":0},{"$f":"IF(BR628 <> 0, MIN(BR628, TA_threshold, TA_max - SUM(DG588:DG627,DG629:DG642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,44,41,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF628","v":0},{"$f":"IF(EC628 <> 0, MIN(EC628, TA_threshold, TA_max - SUM(FR588:FR627,FR629:FR642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,47,"EX44",{"$f":"_xlfn.IFNA(VLOOKUP($B631, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B631, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F631 <> 0, MIN(F631, TA_threshold, TA_max - SUM(AX588:AX630,AX632:AX642)), 0)","v":0},{"$f":"$AX631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,44,46,47,"EX44","",0,{"$f":"INDEX(TA_HLookup, $BN631, $BM631)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA631","v":0},0,0,0,0,0,0,{"$f":"DH631","v":0},{"$f":"IF(BR631 <> 0, MIN(BR631, TA_threshold, TA_max - SUM(DJ588:DJ630,DJ632:DJ642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,47,44,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI631","v":0},{"$f":"IF(EC631 <> 0, MIN(EC631, TA_threshold, TA_max - SUM(FU588:FU630,FU632:FU642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,48,"EX45",{"$f":"_xlfn.IFNA(VLOOKUP($B632, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B632, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F632 <> 0, MIN(F632, TA_threshold, TA_max - SUM(AY588:AY631,AY633:AY642)), 0)","v":0},{"$f":"$AY632","v":0},0,0,0,0,0,0,0,0,0,0,0,null,45,47,48,"EX45","",0,{"$f":"INDEX(TA_HLookup, $BN632, $BM632)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA632","v":0},0,0,0,0,0,0,0,{"$f":"DI632","v":0},{"$f":"IF(BR632 <> 0, MIN(BR632, TA_threshold, TA_max - SUM(DK588:DK631,DK633:DK642)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,0,0,null,null,48,45,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DJ632","v":0},{"$f":"IF(EC632 <> 0, MIN(EC632, TA_threshold, TA_max - SUM(FV588:FV631,FV633:FV642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,47,50,"EX47",{"$f":"_xlfn.IFNA(VLOOKUP($B634, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B634, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F634 <> 0, MIN(F634, TA_threshold, TA_max - SUM(BA588:BA633,BA635:BA642)), 0)","v":0},{"$f":"$BA634","v":0},0,0,0,0,0,0,0,0,0,null,47,49,50,"EX47","",0,{"$f":"INDEX(TA_HLookup, $BN634, $BM634)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI634","v":0},{"$f":"DJ634","v":0},{"$f":"DK634","v":0},{"$f":"IF(BR634 <> 0, MIN(BR634, TA_threshold, TA_max - SUM(DM588:DM633,DM635:DM642)), 0)","v":0},null,null,null,null,null,null,null,null,0,0,null,null,50,47,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL634","v":0},{"$f":"IF(EC634 <> 0, MIN(EC634, TA_threshold, TA_max - SUM(FX588:FX633,FX635:FX642)), 0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,48,51,"EX48",{"$f":"_xlfn.IFNA(VLOOKUP($B635, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B635, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F635 <> 0, MIN(F635, TA_threshold, TA_max - SUM(BB588:BB634,BB636:BB642)), 0)","v":0},{"$f":"$BB635","v":0},0,0,0,0,0,0,0,0,null,48,50,51,"EX48","",0,{"$f":"INDEX(TA_HLookup, $BN635, $BM635)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL635","v":0},{"$f":"IF(BR635 <> 0, MIN(BR635, TA_threshold, TA_max - SUM(DN588:DN634,DN636:DN642)), 0)","v":0},null,null,null,null,null,null,null,0,0,null,null,51,48,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DM635","v":0},{"$f":"IF(EC635 <> 0, MIN(EC635, TA_threshold, TA_max - SUM(FY588:FY634,FY636:FY642)), 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,50,53,"EX50",{"$f":"_xlfn.IFNA(VLOOKUP($B637, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B637, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F637 <> 0, MIN(F637, TA_threshold, TA_max - SUM(BD588:BD636,BD638:BD642)), 0)","v":0},{"$f":"$BD637","v":0},{"$f":"$BD637","v":0},{"$f":"$BD637","v":0},{"$f":"$BD637","v":0},{"$f":"$BD637","v":0},0,0,null,50,52,53,"EX50","",0,{"$f":"INDEX(TA_HLookup, $BN637, $BM637)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DN637","v":0},{"$f":"IF(BR637 <> 0, MIN(BR637, TA_threshold, TA_max - SUM(DP588:DP636,DP638:DP642)), 0)","v":0},null,null,null,null,null,0,0,null,null,53,50,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO637","v":0},{"$f":"IF(EC637 <> 0, MIN(EC637, TA_threshold, TA_max - SUM(GA588:GA636,GA638:GA642)), 0)","v":0},0,0,0,0,0,0,0]
[null,51,54,"EX51",{"$f":"_xlfn.IFNA(VLOOKUP($B638, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B638, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F638 <> 0, MIN(F638, TA_threshold, TA_max - SUM(BE588:BE637,BE639:BE642)), 0)","v":0},{"$f":"$BE638","v":0},{"$f":"$BE638","v":0},{"$f":"$BE638","v":0},{"$f":"$BE638","v":0},0,0,null,51,53,54,"EX51","",0,{"$f":"INDEX(TA_HLookup, $BN638, $BM638)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO638","v":0},{"$f":"IF(BR638 <> 0, MIN(BR638, TA_threshold, TA_max - SUM(DQ588:DQ637,DQ639:DQ642)), 0)","v":0},null,null,null,null,0,0,null,null,54,51,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP638","v":0},{"$f":"IF(EC638 <> 0, MIN(EC638, TA_threshold, TA_max - SUM(GB588:GB637,GB639:GB642)), 0)","v":0},0,0,0,0,0,0]
[null,53,56,"EX53",{"$f":"_xlfn.IFNA(VLOOKUP($B640, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B640, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F640 <> 0, MIN(F640, TA_threshold, TA_max - SUM(BG588:BG639,BG641:BG642)), 0)","v":0},{"$f":"$BG640","v":0},{"$f":"$BG640","v":0},0,0,null,53,55,56,"EX53","",0,{"$f":"INDEX(TA_HLookup, $BN640, $BM640)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DQ640","v":0},{"$f":"IF(BR640 <> 0, MIN(BR640, TA_threshold, TA_max - SUM(DS588:DS639,DS641:DS642)), 0)","v":0},null,null,0,0,null,null,56,53,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DR640","v":0},{"$f":"IF(EC640 <> 0, MIN(EC640, TA_threshold, TA_max - SUM(GD588:GD639,GD641:GD642)), 0)","v":0},{"$f":"BH640","v":0},0,0,0]
[null,54,57,"EX54",{"$f":"_xlfn.IFNA(VLOOKUP($B641, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B641, 'Domestic (Tertiary) - Annual'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F641 <> 0, MIN(F641, TA_threshold, TA_max - SUM(BH588:BH640,BH642)), 0)","v":0},{"$f":"$BH641","v":0},0,0,null,54,56,57,"EX54","",0,{"$f":"INDEX(TA_HLookup, $BN641, $BM641)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DR641","v":0},{"$f":"IF(BR641 <> 0, MIN(BR641, TA_threshold, TA_max - SUM(DT588:DT640,DT642)), 0)","v":0},null,{"$f":"VLOOKUP($D641, $D$12:$BI$67, $C641, FALSE)","v":0},0,null,null,57,54,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS641","v":0},{"$f":"IF(EC641 <> 0, MIN(EC641, TA_threshold, TA_max - SUM(GE588:GE640,GE642)), 0)","v":0},0,0,0]
[]
[]
[]
[]
[null,null,null,null,"Extension threshold",100000]
[null,null,null,null,"Total value of extensions",{"$f":"SUM(G660:G704)","v":0}]
[null,null,null,null,"Accumulated free extensions"]
[null,null,null,null,"Balance"]
[]
[null,null,null,null,"Tertiary Institutions - Monthly"]
[]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55]
[null,null,null,null,null,"Extension",{"$f":"VLOOKUP(G$658, $B$660:$E$714, 4, FALSE)","v":""},{"$f":"VLOOKUP(H$658, $B$660:$E$714, 4, FALSE)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,null,"Extension",{"$f":"G659","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM659","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount",null,null,null,null,null,"Extension",{"$f":"G659","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"AM659","v":""},"","","","","","","","","","","","","","","","","","","","","","","Free Extension","Non-free Amount"]
[null,1,4,"EX1",{"$f":"_xlfn.IFNA(VLOOKUP($B660, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B660, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},{"$f":"IF(F660 <> 0, MIN(F660, TM_threshold, TM_max - SUM(G661:G714)), 0)","v":0},{"$f":"$G660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D660, $D$659:$BI$714, $C660, FALSE)","v":0},{"$f":"F660 - BJ660","v":0},null,"column","row",4,"EX1",{"$f":"E660","v":""},{"$f":"F660","v":0},{"$f":"IF(BR660 <> 0, MIN(BR660, TM_threshold, TM_max - SUM(BS661:BS714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D660, $D$12:$BI$67, $C660, FALSE)","v":0},{"$f":"BR660 - DV660","v":0},null,null,4,1,{"$f":"E660","v":""},{"$f":"F660","v":0},{"$f":"IF(EC660 <> 0, MIN(EC660, TM_threshold, TM_max - SUM(ED661:ED714)), 0)","v":0},{"$f":"H660","v":0},{"$f":"I660","v":0},{"$f":"J660","v":0},{"$f":"K660","v":0},{"$f":"L660","v":0},{"$f":"M660","v":0},{"$f":"N660","v":0},{"$f":"O660","v":0},{"$f":"P660","v":0},{"$f":"Q660","v":0},{"$f":"R660","v":0},{"$f":"S660","v":0},{"$f":"T660","v":0},{"$f":"U660","v":0},{"$f":"V660","v":0},{"$f":"W660","v":0},{"$f":"X660","v":0},{"$f":"Y660","v":0},{"$f":"Z660","v":0},{"$f":"AA660","v":0},{"$f":"AB660","v":0},{"$f":"AC660","v":0},{"$f":"AD660","v":0},{"$f":"AE660","v":0},{"$f":"AF660","v":0},{"$f":"AG660","v":0},{"$f":"AH660","v":0},{"$f":"AI660","v":0},{"$f":"AJ660","v":0},{"$f":"AK660","v":0},{"$f":"AL660","v":0},{"$f":"AM660","v":0},{"$f":"AN660","v":0},{"$f":"AO660","v":0},{"$f":"AP660","v":0},{"$f":"AQ660","v":0},{"$f":"AR660","v":0},{"$f":"AS660","v":0},{"$f":"AT660","v":0},{"$f":"AU660","v":0},{"$f":"AV660","v":0},{"$f":"AW660","v":0},{"$f":"AX660","v":0},{"$f":"AY660","v":0},{"$f":"AZ660","v":0},{"$f":"BA660","v":0},{"$f":"BB660","v":0},{"$f":"BC660","v":0},{"$f":"BD660","v":0},{"$f":"BE660","v":0},{"$f":"BF660","v":0},{"$f":"BG660","v":0},{"$f":"BH660","v":0},{"$f":"BI660","v":0},{"$f":"VLOOKUP($EA660, $EA$659:$GF$714, $DZ660, FALSE)","v":0},{"$f":"IFERROR(EC660 - GG660, 0)","v":0}]
[null,2,{"$f":"C660+1","v":5},"EX2",{"$f":"_xlfn.IFNA(VLOOKUP($B661, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B661, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,{"$f":"IF(F661 <> 0, MIN(F661, TM_threshold, TM_max - SUM(H660,H662:H714)), 0)","v":0},{"$f":"$H661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($D661, $D$659:$BI$714, $C661, FALSE)","v":0},{"$f":"F661 - BJ661","v":0},null,2,4,{"$f":"BO660+1","v":5},"EX2","",0,{"$f":"INDEX(TM_HLookup, $BN661, $BM661)","v":0},{"$f":"IF(BR661 <> 0, MIN(BR661, TM_threshold, TM_max - SUM(BT660,BT662:BT714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D661, $D$12:$BI$67, $C661, FALSE)","v":0},{"$f":"BR661 - DV661","v":0},null,null,{"$f":"DZ660+1","v":5},2,"",0,{"$f":"BS661","v":0},{"$f":"IF(EC661 <> 0, MIN(EC661, TM_threshold, TM_max - SUM(EE660,EE662:EE714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($EA661, $EA$659:$GF$714, $DZ661, FALSE)","v":0},0]
[null,3,{"$f":"C661+1","v":6},"EX3",{"$f":"_xlfn.IFNA(VLOOKUP($B662, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B662, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,{"$f":"IF(F662 <> 0, MIN(F662, TM_threshold, TM_max - SUM(I660:I661,I663:I714)), 0)","v":0},{"$f":"$I662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM661+1","v":3},{"$f":"BN661+1","v":5},{"$f":"BO661+1","v":6},"EX3","",0,{"$f":"INDEX(TM_HLookup, $BN662, $BM662)","v":0},{"$f":"BS662","v":0},{"$f":"IF(BR662 <> 0, MIN(BR662, TM_threshold, TM_max - SUM(BU660:BU661,BU663:BU714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"DZ661+1","v":6},3,"",0,0,{"$f":"BT662","v":0},{"$f":"IF(EC662 <> 0, MIN(EC662, TM_threshold, TM_max - SUM(EF660:EF661,EF663:EF714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,7,"EX4",{"$f":"_xlfn.IFNA(VLOOKUP($B663, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B663, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,{"$f":"IF(F663 <> 0, MIN(F663, TM_threshold, TM_max - SUM(J660:J662,J664:J714)), 0)","v":0},{"$f":"$J663","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J663","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM662+1","v":4},6,7,"EX4","",0,{"$f":"INDEX(TM_HLookup, $BN663, $BM663)","v":0},{"$f":"BS663","v":0},{"$f":"BT663","v":0},{"$f":"IF(BR663 <> 0, MIN(BR663, TM_threshold, TM_max - SUM(BV660:BV662,BV664:BV714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,7,4,"",0,0,0,{"$f":"BU663","v":0},{"$f":"IF(EC663 <> 0, MIN(EC663, TM_threshold, TM_max - SUM(EG660:EG662,EG664:EG714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,8,"EX5",{"$f":"_xlfn.IFNA(VLOOKUP($B664, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B664, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,{"$f":"IF(F664 <> 0, MIN(F664, TM_threshold, TM_max - SUM(K660:K663,K665:K714)), 0)","v":0},{"$f":"$K664","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$K664","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,7,8,"EX5","",0,{"$f":"INDEX(TM_HLookup, $BN664, $BM664)","v":0},0,0,{"$f":"BU664","v":0},{"$f":"IF(BR664 <> 0, MIN(BR664, TM_threshold, TM_max - SUM(BW660:BW663,BW665:BW714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,8,5,"",0,0,0,0,{"$f":"BV664","v":0},{"$f":"IF(EC664 <> 0, MIN(EC664, TM_threshold, TM_max - SUM(EH660:EH663,EH665:EH714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,9,"EX6",{"$f":"_xlfn.IFNA(VLOOKUP($B665, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B665, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,{"$f":"IF(F665 <> 0, MIN(F665, TM_threshold, TM_max - SUM(L660:L664,L666:L714)), 0)","v":0},{"$f":"$L665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,8,9,"EX6","",0,{"$f":"INDEX(TM_HLookup, $BN665, $BM665)","v":0},0,0,0,{"$f":"BV665","v":0},{"$f":"IF(BR665 <> 0, MIN(BR665, TM_threshold, TM_max - SUM(BX660:BX664,BX666:BX714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,9,6,"",0,0,0,0,0,{"$f":"BW665","v":0},{"$f":"IF(EC665 <> 0, MIN(EC665, TM_threshold, TM_max - SUM(EI660:EI664,EI666:EI714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,10,"EX7",{"$f":"_xlfn.IFNA(VLOOKUP($B666, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B666, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,{"$f":"IF(F666 <> 0, MIN(F666, TM_threshold, TM_max - SUM(M660:M665,M667:M714)), 0)","v":0},{"$f":"$M666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,9,10,"EX7","",0,{"$f":"INDEX(TM_HLookup, $BN666, $BM666)","v":0},0,0,0,0,{"$f":"BW666","v":0},{"$f":"IF(BR666 <> 0, MIN(BR666, TM_threshold, TM_max - SUM(BY660:BY665,BY667:BY714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,10,7,"",0,0,0,0,0,0,{"$f":"BX666","v":0},{"$f":"IF(EC666 <> 0, MIN(EC666, TM_threshold, TM_max - SUM(EJ660:EJ665,EJ667:EJ714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,11,"EX8",{"$f":"_xlfn.IFNA(VLOOKUP($B667, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B667, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(F667 <> 0, MIN(F667, TM_threshold, TM_max - SUM(N660:N666,N668:N714)), 0)","v":0},{"$f":"$N667","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,10,11,"EX8","",0,{"$f":"INDEX(TM_HLookup, $BN667, $BM667)","v":0},0,0,0,0,0,{"$f":"BX667","v":0},{"$f":"IF(BR667 <> 0, MIN(BR667, TM_threshold, TM_max - SUM(BZ660:BZ666,BZ668:BZ714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,11,8,"",0,0,0,0,0,0,0,{"$f":"BY667","v":0},{"$f":"IF(EC667 <> 0, MIN(EC667, TM_threshold, TM_max - SUM(EK660:EK666,EK668:EK714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,12,"EX9",{"$f":"_xlfn.IFNA(VLOOKUP($B668, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B668, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(F668 <> 0, MIN(F668, TM_threshold, TM_max - SUM(O660:O667,O669:O714)), 0)","v":0},{"$f":"$O668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,11,12,"EX9","",0,{"$f":"INDEX(TM_HLookup, $BN668, $BM668)","v":0},0,0,0,0,0,0,{"$f":"BY668","v":0},{"$f":"IF(BR668 <> 0, MIN(BR668, TM_threshold, TM_max - SUM(CA660:CA667,CA669:CA714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,12,9,"",0,0,0,0,0,0,0,0,{"$f":"BZ668","v":0},{"$f":"IF(EC668 <> 0, MIN(EC668, TM_threshold, TM_max - SUM(EL660:EL667,EL669:EL714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,13,"EX10",{"$f":"_xlfn.IFNA(VLOOKUP($B669, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B669, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(F669 <> 0, MIN(F669, TM_threshold, TM_max - SUM(P660:P668,P670:P714)), 0)","v":0},{"$f":"$P669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,12,13,"EX10","",0,{"$f":"INDEX(TM_HLookup, $BN669, $BM669)","v":0},0,0,0,0,0,0,0,{"$f":"BZ669","v":0},{"$f":"IF(BR669 <> 0, MIN(BR669, TM_threshold, TM_max - SUM(CB660:CB668,CB670:CB714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,13,10,"",0,0,0,0,0,0,0,0,0,{"$f":"CA669","v":0},{"$f":"IF(EC669 <> 0, MIN(EC669, TM_threshold, TM_max - SUM(EM660:EM668,EM670:EM714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,14,"EX11",{"$f":"_xlfn.IFNA(VLOOKUP($B670, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B670, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F670 <> 0, MIN(F670, TM_threshold, TM_max - SUM(Q660:Q669,Q671:Q714)), 0)","v":0},{"$f":"$Q670","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,13,14,"EX11","",0,{"$f":"INDEX(TM_HLookup, $BN670, $BM670)","v":0},0,0,0,0,0,0,0,0,{"$f":"CA670","v":0},{"$f":"IF(BR670 <> 0, MIN(BR670, TM_threshold, TM_max - SUM(CC660:CC669,CC671:CC714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,14,11,"",0,0,0,0,0,0,0,0,0,0,{"$f":"CB670","v":0},{"$f":"IF(EC670 <> 0, MIN(EC670, TM_threshold, TM_max - SUM(EN660:EN669,EN671:EN714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,15,"EX12",{"$f":"_xlfn.IFNA(VLOOKUP($B671, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B671, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F671 <> 0, MIN(F671, TM_threshold, TM_max - SUM(R660:R670,R672:R714)), 0)","v":0},{"$f":"$R671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,14,15,"EX12","",0,{"$f":"INDEX(TM_HLookup, $BN671, $BM671)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CB671","v":0},{"$f":"IF(BR671 <> 0, MIN(BR671, TM_threshold, TM_max - SUM(CD660:CD670,CD672:CD714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,15,12,"",0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC671","v":0},{"$f":"IF(EC671 <> 0, MIN(EC671, TM_threshold, TM_max - SUM(EO660:EO670,EO672:EO714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,16,"EX13",{"$f":"_xlfn.IFNA(VLOOKUP($B672, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B672, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F672 <> 0, MIN(F672, TM_threshold, TM_max - SUM(S660:S671,S673:S714)), 0)","v":0},{"$f":"$S672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,15,16,"EX13","",0,{"$f":"INDEX(TM_HLookup, $BN672, $BM672)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CC672","v":0},{"$f":"IF(BR672 <> 0, MIN(BR672, TM_threshold, TM_max - SUM(CE660:CE671,CE673:CE714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,16,13,"",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD672","v":0},{"$f":"IF(EC672 <> 0, MIN(EC672, TM_threshold, TM_max - SUM(EP660:EP671,EP673:EP714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,17,"EX14",{"$f":"_xlfn.IFNA(VLOOKUP($B673, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B673, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F673 <> 0, MIN(F673, TM_threshold, TM_max - SUM(T660:T672,T674:T714)), 0)","v":0},{"$f":"$T673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,16,17,"EX14","",0,{"$f":"INDEX(TM_HLookup, $BN673, $BM673)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD673","v":0},{"$f":"IF(BR673 <> 0, MIN(BR673, TM_threshold, TM_max - SUM(CF660:CF672,CF674:CF714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,17,14,"",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE673","v":0},{"$f":"IF(EC673 <> 0, MIN(EC673, TM_threshold, TM_max - SUM(EQ660:EQ672,EQ674:EQ714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,18,"EX15",{"$f":"_xlfn.IFNA(VLOOKUP($B674, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B674, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F674 <> 0, MIN(F674, TM_threshold, TM_max - SUM(U660:U673,U675:U714)), 0)","v":0},{"$f":"$U674","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,17,18,"EX15","",0,{"$f":"INDEX(TM_HLookup, $BN674, $BM674)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE674","v":0},{"$f":"IF(BR674 <> 0, MIN(BR674, TM_threshold, TM_max - SUM(CG660:CG673,CG675:CG714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,18,15,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF674","v":0},{"$f":"IF(EC674 <> 0, MIN(EC674, TM_threshold, TM_max - SUM(ER660:ER673,ER675:ER714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,19,"EX16",{"$f":"_xlfn.IFNA(VLOOKUP($B675, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B675, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F675 <> 0, MIN(F675, TM_threshold, TM_max - SUM(V660:V674,V676:V714)), 0)","v":0},{"$f":"$V675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,18,19,"EX16","",0,{"$f":"INDEX(TM_HLookup, $BN675, $BM675)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF675","v":0},{"$f":"IF(BR675 <> 0, MIN(BR675, TM_threshold, TM_max - SUM(CH660:CH674,CH676:CH714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,19,16,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG675","v":0},{"$f":"IF(EC675 <> 0, MIN(EC675, TM_threshold, TM_max - SUM(ES660:ES674,ES676:ES714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,20,"EX17",{"$f":"_xlfn.IFNA(VLOOKUP($B676, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B676, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F676 <> 0, MIN(F676, TM_threshold, TM_max - SUM(W660:W675,W677:W714)), 0)","v":0},{"$f":"$W676","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,19,20,"EX17","",0,{"$f":"INDEX(TM_HLookup, $BN676, $BM676)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG676","v":0},{"$f":"IF(BR676 <> 0, MIN(BR676, TM_threshold, TM_max - SUM(CI660:CI675,CI677:CI714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,20,17,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH676","v":0},{"$f":"IF(EC676 <> 0, MIN(EC676, TM_threshold, TM_max - SUM(ET660:ET675,ET677:ET714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,21,"EX18",{"$f":"_xlfn.IFNA(VLOOKUP($B677, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B677, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F677 <> 0, MIN(F677, TM_threshold, TM_max - SUM(X660:X676,X678:X714)), 0)","v":0},{"$f":"$X677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,20,21,"EX18","",0,{"$f":"INDEX(TM_HLookup, $BN677, $BM677)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH677","v":0},{"$f":"IF(BR677 <> 0, MIN(BR677, TM_threshold, TM_max - SUM(CJ660:CJ676,CJ678:CJ714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,21,18,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI677","v":0},{"$f":"IF(EC677 <> 0, MIN(EC677, TM_threshold, TM_max - SUM(EU660:EU676,EU678:EU714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,22,"EX19",{"$f":"_xlfn.IFNA(VLOOKUP($B678, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B678, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F678 <> 0, MIN(F678, TM_threshold, TM_max - SUM(Y660:Y677,Y679:Y714)), 0)","v":0},{"$f":"$Y678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,21,22,"EX19","",0,{"$f":"INDEX(TM_HLookup, $BN678, $BM678)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI678","v":0},{"$f":"IF(BR678 <> 0, MIN(BR678, TM_threshold, TM_max - SUM(CK660:CK677,CK679:CK714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,22,19,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ678","v":0},{"$f":"IF(EC678 <> 0, MIN(EC678, TM_threshold, TM_max - SUM(EV660:EV677,EV679:EV714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,23,"EX20",{"$f":"_xlfn.IFNA(VLOOKUP($B679, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B679, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F679 <> 0, MIN(F679, TM_threshold, TM_max - SUM(Z660:Z678,Z680:Z714)), 0)","v":0},{"$f":"$Z679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM678+1","v":20},22,23,"EX20","",0,{"$f":"INDEX(TM_HLookup, $BN679, $BM679)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ679","v":0},{"$f":"IF(BR679 <> 0, MIN(BR679, TM_threshold, TM_max - SUM(CL660:CL678,CL680:CL714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,23,20,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK679","v":0},{"$f":"IF(EC679 <> 0, MIN(EC679, TM_threshold, TM_max - SUM(EW660:EW678,EW680:EW714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,24,"EX21",{"$f":"_xlfn.IFNA(VLOOKUP($B680, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B680, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F680 <> 0, MIN(F680, TM_threshold, TM_max - SUM(AA660:AA679,AA681:AA714)), 0)","v":0},{"$f":"$AA680","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,23,24,"EX21","",0,{"$f":"INDEX(TM_HLookup, $BN680, $BM680)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK680","v":0},{"$f":"IF(BR680 <> 0, MIN(BR680, TM_threshold, TM_max - SUM(CM660:CM679,CM681:CM714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,24,21,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL680","v":0},{"$f":"IF(EC680 <> 0, MIN(EC680, TM_threshold, TM_max - SUM(EX660:EX679,EX681:EX714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,25,"EX22",{"$f":"_xlfn.IFNA(VLOOKUP($B681, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B681, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F681 <> 0, MIN(F681, TM_threshold, TM_max - SUM(AB660:AB680,AB682:AB714)), 0)","v":0},{"$f":"$AB681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,24,25,"EX22","",0,{"$f":"INDEX(TM_HLookup, $BN681, $BM681)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL681","v":0},{"$f":"IF(BR681 <> 0, MIN(BR681, TM_threshold, TM_max - SUM(CN660:CN680,CN682:CN714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,25,22,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM681","v":0},{"$f":"IF(EC681 <> 0, MIN(EC681, TM_threshold, TM_max - SUM(EY660:EY680,EY682:EY714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,26,"EX23",{"$f":"_xlfn.IFNA(VLOOKUP($B682, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B682, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F682 <> 0, MIN(F682, TM_threshold, TM_max - SUM(AC660:AC681,AC683:AC714)), 0)","v":0},{"$f":"$AC682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,25,26,"EX23","",0,{"$f":"INDEX(TM_HLookup, $BN682, $BM682)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM682","v":0},{"$f":"IF(BR682 <> 0, MIN(BR682, TM_threshold, TM_max - SUM(CO660:CO681,CO683:CO714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,26,23,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN682","v":0},{"$f":"IF(EC682 <> 0, MIN(EC682, TM_threshold, TM_max - SUM(EZ660:EZ681,EZ683:EZ714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,27,"EX24",{"$f":"_xlfn.IFNA(VLOOKUP($B683, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B683, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F683 <> 0, MIN(F683, TM_threshold, TM_max - SUM(AD660:AD682,AD684:AD714)), 0)","v":0},{"$f":"$AD683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,26,27,"EX24","",0,{"$f":"INDEX(TM_HLookup, $BN683, $BM683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN683","v":0},{"$f":"IF(BR683 <> 0, MIN(BR683, TM_threshold, TM_max - SUM(CP660:CP682,CP684:CP714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,27,24,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO683","v":0},{"$f":"IF(EC683 <> 0, MIN(EC683, TM_threshold, TM_max - SUM(FA660:FA682,FA684:FA714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,28,"EX25",{"$f":"_xlfn.IFNA(VLOOKUP($B684, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B684, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F684 <> 0, MIN(F684, TM_threshold, TM_max - SUM(AE660:AE683,AE685:AE714)), 0)","v":0},{"$f":"$AE684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,27,28,"EX25","",0,{"$f":"INDEX(TM_HLookup, $BN684, $BM684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO684","v":0},{"$f":"IF(BR684 <> 0, MIN(BR684, TM_threshold, TM_max - SUM(CQ660:CQ683,CQ685:CQ714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,28,25,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP684","v":0},{"$f":"IF(EC684 <> 0, MIN(EC684, TM_threshold, TM_max - SUM(FB660:FB683,FB685:FB714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,29,"EX26",{"$f":"_xlfn.IFNA(VLOOKUP($B685, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B685, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F685 <> 0, MIN(F685, TM_threshold, TM_max - SUM(AF660:AF684,AF686:AF714)), 0)","v":0},{"$f":"$AF685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,28,29,"EX26","",0,{"$f":"INDEX(TM_HLookup, $BN685, $BM685)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP685","v":0},{"$f":"IF(BR685 <> 0, MIN(BR685, TM_threshold, TM_max - SUM(CR660:CR684,CR686:CR714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,29,26,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CQ685","v":0},{"$f":"IF(EC685 <> 0, MIN(EC685, TM_threshold, TM_max - SUM(FC660:FC684,FC686:FC714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,30,"EX27",{"$f":"_xlfn.IFNA(VLOOKUP($B686, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B686, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F686 <> 0, MIN(F686, TM_threshold, TM_max - SUM(AG660:AG685,AG687:AG714)), 0)","v":0},{"$f":"$AG686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,29,30,"EX27","",0,{"$f":"INDEX(TM_HLookup, $BN686, $BM686)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CQ686","v":0},{"$f":"IF(BR686 <> 0, MIN(BR686, TM_threshold, TM_max - SUM(CS660:CS685,CS687:CS714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,30,27,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CR686","v":0},{"$f":"IF(EC686 <> 0, MIN(EC686, TM_threshold, TM_max - SUM(FD660:FD685,FD687:FD714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,31,"EX28",{"$f":"_xlfn.IFNA(VLOOKUP($B687, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B687, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F687 <> 0, MIN(F687, TM_threshold, TM_max - SUM(AH660:AH686,AH688:AH714)), 0)","v":0},{"$f":"$AH687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,30,31,"EX28","",0,{"$f":"INDEX(TM_HLookup, $BN687, $BM687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CR687","v":0},{"$f":"IF(BR687 <> 0, MIN(BR687, TM_threshold, TM_max - SUM(CT660:CT686,CT688:CT714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,31,28,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS687","v":0},{"$f":"IF(EC687 <> 0, MIN(EC687, TM_threshold, TM_max - SUM(FE660:FE686,FE688:FE714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,32,"EX29",{"$f":"_xlfn.IFNA(VLOOKUP($B688, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B688, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F688 <> 0, MIN(F688, TM_threshold, TM_max - SUM(AI660:AI687,AI689:AI714)), 0)","v":0},{"$f":"$AI688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,31,32,"EX29","",0,{"$f":"INDEX(TM_HLookup, $BN688, $BM688)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS688","v":0},{"$f":"IF(BR688 <> 0, MIN(BR688, TM_threshold, TM_max - SUM(CU660:CU687,CU689:CU714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,32,29,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT688","v":0},{"$f":"IF(EC688 <> 0, MIN(EC688, TM_threshold, TM_max - SUM(FF660:FF687,FF689:FF714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,33,"EX30",{"$f":"_xlfn.IFNA(VLOOKUP($B689, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B689, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F689 <> 0, MIN(F689, TM_threshold, TM_max - SUM(AJ660:AJ688,AJ690:AJ714)), 0)","v":0},{"$f":"$AJ689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,32,33,"EX30","",0,{"$f":"INDEX(TM_HLookup, $BN689, $BM689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT689","v":0},{"$f":"IF(BR689 <> 0, MIN(BR689, TM_threshold, TM_max - SUM(CV660:CV688,CV690:CV714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,33,30,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CU689","v":0},{"$f":"IF(EC689 <> 0, MIN(EC689, TM_threshold, TM_max - SUM(FG660:FG688,FG690:FG714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,34,"EX31",{"$f":"_xlfn.IFNA(VLOOKUP($B690, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B690, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F690 <> 0, MIN(F690, TM_threshold, TM_max - SUM(AK660:AK689,AK691:AK714)), 0)","v":0},{"$f":"$AK690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31,33,34,"EX31","",0,{"$f":"INDEX(TM_HLookup, $BN690, $BM690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CU690","v":0},{"$f":"IF(BR690 <> 0, MIN(BR690, TM_threshold, TM_max - SUM(CW660:CW689,CW691:CW714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,34,31,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CV690","v":0},{"$f":"IF(EC690 <> 0, MIN(EC690, TM_threshold, TM_max - SUM(FH660:FH689,FH691:FH714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,35,"EX32",{"$f":"_xlfn.IFNA(VLOOKUP($B691, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B691, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F691 <> 0, MIN(F691, TM_threshold, TM_max - SUM(AL660:AL690,AL692:AL714)), 0)","v":0},{"$f":"$AL691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32,34,35,"EX32","",0,{"$f":"INDEX(TM_HLookup, $BN691, $BM691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CV691","v":0},{"$f":"IF(BR691 <> 0, MIN(BR691, TM_threshold, TM_max - SUM(CX660:CX690,CX692:CX714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,35,32,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW691","v":0},{"$f":"IF(EC691 <> 0, MIN(EC691, TM_threshold, TM_max - SUM(FI660:FI690,FI692:FI714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,36,"EX33",{"$f":"_xlfn.IFNA(VLOOKUP($B692, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B692, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F692 <> 0, MIN(F692, TM_threshold, TM_max - SUM(AM660:AM691,AM693:AM714)), 0)","v":0},{"$f":"$AM692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,33,35,36,"EX33","",0,{"$f":"INDEX(TM_HLookup, $BN692, $BM692)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW692","v":0},{"$f":"IF(BR692 <> 0, MIN(BR692, TM_threshold, TM_max - SUM(CY660:CY691,CY693:CY714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,36,33,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX692","v":0},{"$f":"IF(EC692 <> 0, MIN(EC692, TM_threshold, TM_max - SUM(FJ660:FJ691,FJ693:FJ714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,37,"EX34",{"$f":"_xlfn.IFNA(VLOOKUP($B693, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B693, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F693 <> 0, MIN(F693, TM_threshold, TM_max - SUM(AN660:AN692,AN694:AN714)), 0)","v":0},{"$f":"$AN693","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,34,36,37,"EX34","",0,{"$f":"INDEX(TM_HLookup, $BN693, $BM693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX693","v":0},{"$f":"IF(BR693 <> 0, MIN(BR693, TM_threshold, TM_max - SUM(CZ660:CZ692,CZ694:CZ714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,37,34,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY693","v":0},{"$f":"IF(EC693 <> 0, MIN(EC693, TM_threshold, TM_max - SUM(FK660:FK692,FK694:FK714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,38,"EX35",{"$f":"_xlfn.IFNA(VLOOKUP($B694, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B694, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F694 <> 0, MIN(F694, TM_threshold, TM_max - SUM(AO660:AO693,AO695:AO714)), 0)","v":0},{"$f":"$AO694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,37,38,"EX35","",0,{"$f":"INDEX(TM_HLookup, $BN694, $BM694)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY694","v":0},{"$f":"IF(BR694 <> 0, MIN(BR694, TM_threshold, TM_max - SUM(DA660:DA693,DA695:DA714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,38,35,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ694","v":0},{"$f":"IF(EC694 <> 0, MIN(EC694, TM_threshold, TM_max - SUM(FL660:FL693,FL695:FL714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,39,"EX36",{"$f":"_xlfn.IFNA(VLOOKUP($B695, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B695, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F695 <> 0, MIN(F695, TM_threshold, TM_max - SUM(AP660:AP694,AP696:AP714)), 0)","v":0},{"$f":"$AP695","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BM694+1","v":36},38,39,"EX36","",0,{"$f":"INDEX(TM_HLookup, $BN695, $BM695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ695","v":0},{"$f":"IF(BR695 <> 0, MIN(BR695, TM_threshold, TM_max - SUM(DB660:DB694,DB696:DB714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,39,36,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA695","v":0},{"$f":"IF(EC695 <> 0, MIN(EC695, TM_threshold, TM_max - SUM(FM660:FM694,FM696:FM714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,40,"EX37",{"$f":"_xlfn.IFNA(VLOOKUP($B696, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B696, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F696 <> 0, MIN(F696, TM_threshold, TM_max - SUM(AQ660:AQ695,AQ697:AQ714)), 0)","v":0},{"$f":"$AQ696","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,37,39,40,"EX37","",0,{"$f":"INDEX(TM_HLookup, $BN696, $BM696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE696","v":0},{"$f":"CF696","v":0},{"$f":"CG696","v":0},{"$f":"CH696","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA696","v":0},{"$f":"IF(BR696 <> 0, MIN(BR696, TM_threshold, TM_max - SUM(DC660:DC695,DC697:DC714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,40,37,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB696","v":0},{"$f":"IF(EC696 <> 0, MIN(EC696, TM_threshold, TM_max - SUM(FN660:FN695,FN697:FN714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,41,"EX38",{"$f":"_xlfn.IFNA(VLOOKUP($B697, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B697, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F697 <> 0, MIN(F697, TM_threshold, TM_max - SUM(AR660:AR696,AR698:AR714)), 0)","v":0},{"$f":"$AR697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,38,40,41,"EX38","",0,{"$f":"INDEX(TM_HLookup, $BN697, $BM697)","v":0},{"$f":"BS697","v":0},{"$f":"BT697","v":0},{"$f":"BU697","v":0},{"$f":"BV697","v":0},{"$f":"BW697","v":0},{"$f":"BX697","v":0},{"$f":"BY697","v":0},{"$f":"BZ697","v":0},{"$f":"CA697","v":0},{"$f":"CB697","v":0},{"$f":"CC697","v":0},{"$f":"CD697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB697","v":0},{"$f":"IF(BR697 <> 0, MIN(BR697, TM_threshold, TM_max - SUM(DD660:DD696,DD698:DD714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,41,38,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC697","v":0},{"$f":"IF(EC697 <> 0, MIN(EC697, TM_threshold, TM_max - SUM(FO660:FO696,FO698:FO714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,42,"EX39",{"$f":"_xlfn.IFNA(VLOOKUP($B698, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B698, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F698 <> 0, MIN(F698, TM_threshold, TM_max - SUM(AS660:AS697,AS699:AS714)), 0)","v":0},{"$f":"$AS698","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,39,41,42,"EX39","",0,{"$f":"INDEX(TM_HLookup, $BN698, $BM698)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB698","v":0},{"$f":"DC698","v":0},{"$f":"IF(BR698 <> 0, MIN(BR698, TM_threshold, TM_max - SUM(DE660:DE697,DE699:DE714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,42,39,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD698","v":0},{"$f":"IF(EC698 <> 0, MIN(EC698, TM_threshold, TM_max - SUM(FP660:FP697,FP699:FP714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,43,"EX40",{"$f":"_xlfn.IFNA(VLOOKUP($B699, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B699, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F699 <> 0, MIN(F699, TM_threshold, TM_max - SUM(AT660:AT698,AT700:AT714)), 0)","v":0},{"$f":"$AT699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,40,42,43,"EX40","",0,{"$f":"INDEX(TM_HLookup, $BN699, $BM699)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD699","v":0},{"$f":"IF(BR699 <> 0, MIN(BR699, TM_threshold, TM_max - SUM(DF660:DF698,DF700:DF714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,43,40,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE699","v":0},{"$f":"IF(EC699 <> 0, MIN(EC699, TM_threshold, TM_max - SUM(FQ660:FQ698,FQ700:FQ714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,41,44,"EX41",{"$f":"_xlfn.IFNA(VLOOKUP($B700, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B700, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F700 <> 0, MIN(F700, TM_threshold, TM_max - SUM(AU660:AU699,AU701:AU714)), 0)","v":0},{"$f":"$AU700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,41,43,44,"EX41","",0,{"$f":"INDEX(TM_HLookup, $BN700, $BM700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE700","v":0},{"$f":"IF(BR700 <> 0, MIN(BR700, TM_threshold, TM_max - SUM(DG660:DG699,DG701:DG714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,44,41,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF700","v":0},{"$f":"IF(EC700 <> 0, MIN(EC700, TM_threshold, TM_max - SUM(FR660:FR699,FR701:FR714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,45,"EX42",{"$f":"_xlfn.IFNA(VLOOKUP($B701, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B701, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F701 <> 0, MIN(F701, TM_threshold, TM_max - SUM(AV660:AV700,AV702:AV714)), 0)","v":0},{"$f":"$AV701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,42,44,45,"EX42","",0,{"$f":"INDEX(TM_HLookup, $BN701, $BM701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA701","v":0},0,0,0,0,{"$f":"DF701","v":0},{"$f":"IF(BR701 <> 0, MIN(BR701, TM_threshold, TM_max - SUM(DH660:DH700,DH702:DH714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,45,42,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG701","v":0},{"$f":"IF(EC701 <> 0, MIN(EC701, TM_threshold, TM_max - SUM(FS660:FS700,FS702:FS714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,46,"EX43",{"$f":"_xlfn.IFNA(VLOOKUP($B702, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B702, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F702 <> 0, MIN(F702, TM_threshold, TM_max - SUM(AW660:AW701,AW703:AW714)), 0)","v":0},{"$f":"$AW702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,43,45,46,"EX43","",0,{"$f":"INDEX(TM_HLookup, $BN702, $BM702)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA702","v":0},0,0,0,0,0,{"$f":"DG702","v":0},{"$f":"IF(BR702 <> 0, MIN(BR702, TM_threshold, TM_max - SUM(DI660:DI701,DI703:DI714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,46,43,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH702","v":0},{"$f":"IF(EC702 <> 0, MIN(EC702, TM_threshold, TM_max - SUM(FT660:FT701,FT703:FT714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,47,"EX44",{"$f":"_xlfn.IFNA(VLOOKUP($B703, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B703, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F703 <> 0, MIN(F703, TM_threshold, TM_max - SUM(AX660:AX702,AX704:AX714)), 0)","v":0},{"$f":"$AX703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,44,46,47,"EX44","",0,{"$f":"INDEX(TM_HLookup, $BN703, $BM703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA703","v":0},0,0,0,0,0,0,{"$f":"DH703","v":0},{"$f":"IF(BR703 <> 0, MIN(BR703, TM_threshold, TM_max - SUM(DJ660:DJ702,DJ704:DJ714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,47,44,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI703","v":0},{"$f":"IF(EC703 <> 0, MIN(EC703, TM_threshold, TM_max - SUM(FU660:FU702,FU704:FU714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,48,"EX45",{"$f":"_xlfn.IFNA(VLOOKUP($B704, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B704, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F704 <> 0, MIN(F704, TM_threshold, TM_max - SUM(AY660:AY703,AY705:AY714)), 0)","v":0},{"$f":"$AY704","v":0},0,0,0,0,0,0,0,0,0,0,0,null,45,47,48,"EX45","",0,{"$f":"INDEX(TM_HLookup, $BN704, $BM704)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA704","v":0},0,0,0,0,0,0,0,{"$f":"DI704","v":0},{"$f":"IF(BR704 <> 0, MIN(BR704, TM_threshold, TM_max - SUM(DK660:DK703,DK705:DK714)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,0,0,null,null,48,45,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DJ704","v":0},{"$f":"IF(EC704 <> 0, MIN(EC704, TM_threshold, TM_max - SUM(FV660:FV703,FV705:FV714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,49,"EX46",{"$f":"_xlfn.IFNA(VLOOKUP($B705, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B705, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F705 <> 0, MIN(F705, TM_threshold, TM_max - SUM(AZ660:AZ704,AZ706:AZ714)), 0)","v":0},{"$f":"$AZ705","v":0},0,0,0,0,0,0,0,0,0,0,null,46,48,49,"EX46","",0,{"$f":"INDEX(TM_HLookup, $BN705, $BM705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI705","v":0},{"$f":"DJ705","v":0},{"$f":"IF(BR705 <> 0, MIN(BR705, TM_threshold, TM_max - SUM(DL660:DL704,DL706:DL714)), 0)","v":0},null,null,null,null,null,null,null,null,null,0,0,null,null,49,46,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DK705","v":0},{"$f":"IF(EC705 <> 0, MIN(EC705, TM_threshold, TM_max - SUM(FW660:FW704,FW706:FW714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,47,50,"EX47",{"$f":"_xlfn.IFNA(VLOOKUP($B706, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B706, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F706 <> 0, MIN(F706, TM_threshold, TM_max - SUM(BA660:BA705,BA707:BA714)), 0)","v":0},{"$f":"$BA706","v":0},0,0,0,0,0,0,0,0,0,null,47,49,50,"EX47","",0,{"$f":"INDEX(TM_HLookup, $BN706, $BM706)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO706","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI706","v":0},{"$f":"DJ706","v":0},{"$f":"DK706","v":0},{"$f":"IF(BR706 <> 0, MIN(BR706, TM_threshold, TM_max - SUM(DM660:DM705,DM707:DM714)), 0)","v":0},null,null,null,null,null,null,null,null,0,0,null,null,50,47,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL706","v":0},{"$f":"IF(EC706 <> 0, MIN(EC706, TM_threshold, TM_max - SUM(FX660:FX705,FX707:FX714)), 0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,48,51,"EX48",{"$f":"_xlfn.IFNA(VLOOKUP($B707, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B707, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F707 <> 0, MIN(F707, TM_threshold, TM_max - SUM(BB660:BB706,BB708:BB714)), 0)","v":0},{"$f":"$BB707","v":0},0,0,0,0,0,0,0,0,null,48,50,51,"EX48","",0,{"$f":"INDEX(TM_HLookup, $BN707, $BM707)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CO707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL707","v":0},{"$f":"IF(BR707 <> 0, MIN(BR707, TM_threshold, TM_max - SUM(DN660:DN706,DN708:DN714)), 0)","v":0},null,null,null,null,null,null,null,0,0,null,null,51,48,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DM707","v":0},{"$f":"IF(EC707 <> 0, MIN(EC707, TM_threshold, TM_max - SUM(FY660:FY706,FY708:FY714)), 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,49,52,"EX49",{"$f":"_xlfn.IFNA(VLOOKUP($B708, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B708, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F708 <> 0, MIN(F708, TM_threshold, TM_max - SUM(BC660:BC707,BC709:BC714)), 0)","v":0},{"$f":"$BC708","v":0},0,0,0,0,0,0,0,null,49,51,52,"EX49","",0,{"$f":"INDEX(TM_HLookup, $BN708, $BM708)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DM708","v":0},{"$f":"IF(BR708 <> 0, MIN(BR708, TM_threshold, TM_max - SUM(DO660:DO707,DO709:DO714)), 0)","v":0},null,null,null,null,null,null,0,0,null,null,52,49,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DN708","v":0},{"$f":"IF(EC708 <> 0, MIN(EC708, TM_threshold, TM_max - SUM(FZ660:FZ707,FZ709:FZ714)), 0)","v":0},0,0,0,0,0,0,{"$f":"VLOOKUP($EA708, $EA$659:$GF$714, $DZ708, FALSE)","v":0},0]
[null,50,53,"EX50",{"$f":"_xlfn.IFNA(VLOOKUP($B709, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B709, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F709 <> 0, MIN(F709, TM_threshold, TM_max - SUM(BD660:BD708,BD710:BD714)), 0)","v":0},{"$f":"$BD709","v":0},{"$f":"$BD709","v":0},{"$f":"$BD709","v":0},{"$f":"$BD709","v":0},{"$f":"$BD709","v":0},0,0,null,50,52,53,"EX50","",0,{"$f":"INDEX(TM_HLookup, $BN709, $BM709)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DN709","v":0},{"$f":"IF(BR709 <> 0, MIN(BR709, TM_threshold, TM_max - SUM(DP660:DP708,DP710:DP714)), 0)","v":0},null,null,null,null,null,0,0,null,null,53,50,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO709","v":0},{"$f":"IF(EC709 <> 0, MIN(EC709, TM_threshold, TM_max - SUM(GA660:GA708,GA710:GA714)), 0)","v":0},0,0,0,0,0,0,0]
[null,51,54,"EX51",{"$f":"_xlfn.IFNA(VLOOKUP($B710, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B710, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F710 <> 0, MIN(F710, TM_threshold, TM_max - SUM(BE660:BE709,BE711:BE714)), 0)","v":0},{"$f":"$BE710","v":0},{"$f":"$BE710","v":0},{"$f":"$BE710","v":0},{"$f":"$BE710","v":0},0,0,null,51,53,54,"EX51","",0,{"$f":"INDEX(TM_HLookup, $BN710, $BM710)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO710","v":0},{"$f":"IF(BR710 <> 0, MIN(BR710, TM_threshold, TM_max - SUM(DQ660:DQ709,DQ711:DQ714)), 0)","v":0},null,null,null,null,0,0,null,null,54,51,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP710","v":0},{"$f":"IF(EC710 <> 0, MIN(EC710, TM_threshold, TM_max - SUM(GB660:GB709,GB711:GB714)), 0)","v":0},0,0,0,0,0,0]
[null,52,55,"EX52",{"$f":"_xlfn.IFNA(VLOOKUP($B711, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B711, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F711 <> 0, MIN(F711, TM_threshold, TM_max - SUM(BF660:BF710,BF712:BF714)), 0)","v":0},{"$f":"$BF711","v":0},{"$f":"$BF711","v":0},{"$f":"$BF711","v":0},0,0,null,{"$f":"BM710+1","v":52},54,55,"EX52","",0,{"$f":"INDEX(TM_HLookup, $BN711, $BM711)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DP711","v":0},{"$f":"IF(BR711 <> 0, MIN(BR711, TM_threshold, TM_max - SUM(DR660:DR710,DR712:DR714)), 0)","v":0},null,null,null,0,0,null,null,55,52,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DQ711","v":0},{"$f":"IF(EC711 <> 0, MIN(EC711, TM_threshold, TM_max - SUM(GC660:GC710,GC712:GC714)), 0)","v":0},0,0,0,0,0]
[null,53,56,"EX53",{"$f":"_xlfn.IFNA(VLOOKUP($B712, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B712, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F712 <> 0, MIN(F712, TM_threshold, TM_max - SUM(BG660:BG711,BG713:BG714)), 0)","v":0},{"$f":"$BG712","v":0},{"$f":"$BG712","v":0},0,0,null,53,55,56,"EX53","",0,{"$f":"INDEX(TM_HLookup, $BN712, $BM712)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DQ712","v":0},{"$f":"IF(BR712 <> 0, MIN(BR712, TM_threshold, TM_max - SUM(DS660:DS711,DS713:DS714)), 0)","v":0},null,null,0,0,null,null,56,53,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DR712","v":0},{"$f":"IF(EC712 <> 0, MIN(EC712, TM_threshold, TM_max - SUM(GD660:GD711,GD713:GD714)), 0)","v":0},{"$f":"BH712","v":0},0,0,0]
[null,54,57,"EX54",{"$f":"_xlfn.IFNA(VLOOKUP($B713, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B713, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F713 <> 0, MIN(F713, TM_threshold, TM_max - SUM(BH660:BH712,BH714)), 0)","v":0},{"$f":"$BH713","v":0},0,0,null,54,56,57,"EX54","",0,{"$f":"INDEX(TM_HLookup, $BN713, $BM713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DR713","v":0},{"$f":"IF(BR713 <> 0, MIN(BR713, TM_threshold, TM_max - SUM(DT660:DT712,DT714)), 0)","v":0},null,{"$f":"VLOOKUP($D713, $D$12:$BI$67, $C713, FALSE)","v":0},0,null,null,57,54,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS713","v":0},{"$f":"IF(EC713 <> 0, MIN(EC713, TM_threshold, TM_max - SUM(GE660:GE712,GE714)), 0)","v":0},0,0,0]
[null,55,58,"EX55",{"$f":"_xlfn.IFNA(VLOOKUP($B714, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 2, FALSE), \"\")","v":""},{"$f":"_xlfn.IFNA(VLOOKUP($B714, 'Domestic (Tertiary) - Monthly'!$B$6:$E$65, 4, FALSE), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F714 <> 0, MIN(F714, TM_threshold, TM_max - SUM(BI660:BI713)), 0)","v":0},{"$f":"VLOOKUP($D714, $D$659:$BI$714, $C714, FALSE)","v":0},0,null,55,57,58,"EX55","",0,{"$f":"INDEX(TM_HLookup, $BN714, $BM714)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS714","v":0},{"$f":"IF(BR714 <> 0, MIN(BR714, TM_threshold, TM_max - SUM(DU660:DU713)), 0)","v":0},{"$f":"VLOOKUP($D714, $D$12:$BI$67, $C714, FALSE)","v":0},0,null,null,58,55,"",0,{"$f":"BS714","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT714","v":0},{"$f":"IF(EC714 <> 0, MIN(EC714, TM_threshold, TM_max - SUM(GF660:GF713)), 0)","v":0},{"$f":"VLOOKUP($EA714, $EA$659:$GF$714, $DZ714, FALSE)","v":0},0]

{"sheet":"Loss Limit Discount","index":14,"n_rows":164,"n_cols":15,"rows_kept":164,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Domestic",null,null,null,null,null,null,null,"Domestic"]
[null,null,"Annual",null,null,null,null,null,null,null,"Monthly"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Domestic - Annual'!$G$4:$G$125, \"TRUE\", 'Domestic - Annual'!$E$4:$E$125)","v":0},null,null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Domestic - Monthly'!$G$4:$G$125, \"TRUE\", 'Domestic - Monthly'!$E$4:$E$125)","v":0}]
[null,null,"Discount",{"$f":"IF(D6 = 0, 0, VLOOKUP(TRUE, $B$15:$G$26, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L6 = 0, 0, VLOOKUP(TRUE, $J$15:$O$26, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D6 = 0, 0, ROUNDDOWN((D6 - VLOOKUP(TRUE, $B$15:$G$26, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L6 = 0, 0, ROUNDDOWN((L6 - VLOOKUP(TRUE, $J$15:$O$26, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D6 = 0, 0, (VLOOKUP(TRUE, $B$15:$G$26, 5, FALSE) / 100) * D8)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L6 = 0, 0, (VLOOKUP(TRUE, $J$15:$O$26, 5, FALSE) / 100) * L8)","v":0}]
[null,null,"Maximum Discount",0.9,null,null,null,null,null,null,"Maximum Discount",0.9]
[null,null,"Discount granted",{"$f":"IF((D9 + D7) > D10, D10, D9 + D7)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"IF((L9 + L7) > L10, L10, L9 + L7)","v":0}]
[]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount"]
[null,{"$f":"AND($D$6 > C15, $D$6 <=D15)","v":false},0,500000000,0,0,{"$f":"SUM(E15:F15)","v":0},null,null,{"$f":"AND($L$6 > K15, $L$6 <=L15)","v":false},0,500000000,0,0,{"$f":"SUM(M15:N15)","v":0}]
[null,{"$f":"AND($D$6 > C16, $D$6 <=D16)","v":false},{"$f":"D15","v":500000000},700000000,0,0.06,{"$f":"SUM(E16:F16)","v":0.06},null,null,{"$f":"AND($L$6 > K16, $L$6 <=L16)","v":false},{"$f":"L15","v":500000000},700000000,0,0.06,{"$f":"SUM(M16:N16)","v":0.06}]
[null,false,{"$f":"D16","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999,null,null,{"$f":"AND($L$6 > K17, $L$6 <=L17)","v":false},{"$f":"L16","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999]
[null,{"$f":"AND($D$6 > C18, $D$6 <=D18)","v":false},950000000,1450000000,0.19,0.02,0.21,null,null,{"$f":"AND($L$6 > K18, $L$6 <=L18)","v":false},950000000,1450000000,0.19,0.02,0.21]
[null,{"$f":"AND($D$6 > C19, $D$6 <=D19)","v":false},1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999,null,null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999]
[null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998,null,null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998]
[null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999,null,null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999]
[null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004,null,null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004]
[null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995,null,null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995]
[null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005,null,null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005]
[null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996,null,null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996]
[null,{"$f":"$D$6 >= C26","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002,null,null,{"$f":"$L$6 >= K26","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002]
[]
[]
[]
[null,null,"Commercial",null,null,null,null,null,null,null,"Commercial"]
[null,null,"Annual",null,null,null,null,null,null,null,"Monthly"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Commercial - Annual'!$G$4:$G$127, \"TRUE\", 'Commercial - Annual'!$E$4:$E$127)","v":0},null,null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Commercial - Monthly'!$G$4:$G$136, \"TRUE\", 'Commercial - Monthly'!$E$4:$E$136)","v":0}]
[null,null,"Discount",{"$f":"IF(D33 = 0, 0, VLOOKUP(TRUE, $B$42:$G$53, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L33 = 0, 0, VLOOKUP(TRUE, $J$42:$O$53, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D33 = 0, 0, ROUNDDOWN((D33 - VLOOKUP(TRUE, $B$42:$G$53, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L33 = 0, 0, ROUNDDOWN((L33 - VLOOKUP(TRUE, $J$42:$O$53, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D33 = 0, 0, (VLOOKUP(TRUE, $B$42:$G$53, 5, FALSE) / 100) * D35)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L33 = 0, 0, (VLOOKUP(TRUE, $J$42:$O$53, 5, FALSE) / 100) * L35)","v":0}]
[null,null,"Maximum Discount",0.9,null,null,null,null,null,null,"Maximum Discount",0.9]
[null,null,"Discount granted",{"$f":"IF((D36 + D34) > D37, D37, D36 + D34)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"IF((L36 + L34) > L37, L37, L36 + L34)","v":0}]
[]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount"]
[null,{"$f":"AND($D$33 > C42, $D$33 <=D42)","v":false},0,500000000,0,0,{"$f":"SUM(E42:F42)","v":0},null,null,{"$f":"AND($L$33 > K42, $L$33 <=L42)","v":false},0,500000000,0,0,{"$f":"SUM(M42:N42)","v":0}]
[null,{"$f":"AND($D$33 > C43, $D$33 <=D43)","v":false},{"$f":"D42","v":500000000},700000000,0,0.06,{"$f":"SUM(E43:F43)","v":0.06},null,null,{"$f":"AND($L$33 > K43, $L$33 <=L43)","v":false},{"$f":"L42","v":500000000},700000000,0,0.06,{"$f":"SUM(M43:N43)","v":0.06}]
[null,{"$f":"AND($D$33 > C44, $D$33 <=D44)","v":false},{"$f":"D43","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999,null,null,{"$f":"AND($L$33 > K44, $L$33 <=L44)","v":false},{"$f":"L43","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999]
[null,false,950000000,1450000000,0.19,0.02,0.21,null,null,false,950000000,1450000000,0.19,0.02,0.21]
[null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999,null,null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999]
[null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998,null,null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998]
[null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999,null,null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999]
[null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004,null,null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004]
[null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995,null,null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995]
[null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005,null,null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005]
[null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996,null,null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996]
[null,{"$f":"$D$33 >= C53","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002,null,null,{"$f":"$L$33 >= K53","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002]
[]
[]
[]
[null,null,"Tertiary Institutions",null,null,null,null,null,null,null,"Tertiary Institutions"]
[null,null,"Annual",null,null,null,null,null,null,null,"Monthly"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$G$4:$G$126, \"TRUE\", 'Domestic (Tertiary) - Annual'!$E$4:$E$126)","v":0},null,null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$G$4:$G$126, \"TRUE\", 'Domestic (Tertiary) - Monthly'!$E$4:$E$126)","v":0}]
[null,null,"Discount",{"$f":"IF(D60 = 0, 0, VLOOKUP(TRUE, $B$69:$G$80, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L60 = 0, 0, VLOOKUP(TRUE, $J$69:$O$80, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D60 = 0, 0, ROUNDDOWN((D60 - VLOOKUP(TRUE, $B$69:$G$80, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L60 = 0, 0, ROUNDDOWN((L60 - VLOOKUP(TRUE, $J$69:$O$80, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D60 = 0, 0, (VLOOKUP(TRUE, $B$69:$G$80, 5, FALSE) / 100) * D62)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L60 = 0, 0, (VLOOKUP(TRUE, $J$69:$O$80, 5, FALSE) / 100) * L62)","v":0}]
[null,null,"Maximum Discount",0.9,null,null,null,null,null,null,"Maximum Discount",0.9]
[null,null,"Discount granted",{"$f":"IF((D63 + D61) > D64, D64, D63 + D61)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"IF((L63 + L61) > L64, L64, L63 + L61)","v":0}]
[]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount"]
[null,{"$f":"AND($D$60 > C69, $D$60 <=D69)","v":false},0,500000000,0,0,{"$f":"SUM(E69:F69)","v":0},null,null,{"$f":"AND($L$60 > K69, $L$60 <=L69)","v":false},0,500000000,0,0,{"$f":"SUM(M69:N69)","v":0}]
[null,{"$f":"AND($D$60 > C70, $D$60 <=D70)","v":false},{"$f":"D69","v":500000000},700000000,0,0.06,{"$f":"SUM(E70:F70)","v":0.06},null,null,{"$f":"AND($L$60 > K70, $L$60 <=L70)","v":false},{"$f":"L69","v":500000000},700000000,0,0.06,{"$f":"SUM(M70:N70)","v":0.06}]
[null,false,{"$f":"D70","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999,null,null,false,{"$f":"L70","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999]
[null,false,950000000,1450000000,0.19,0.02,0.21,null,null,false,950000000,1450000000,0.19,0.02,0.21]
[null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999,null,null,{"$f":"AND($L$60 > K73, $L$60 <=L73)","v":false},1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999]
[null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998,null,null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998]
[null,{"$f":"AND($D$60 > C75, $D$60 <=D75)","v":false},2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999,null,null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999]
[null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004,null,null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004]
[null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995,null,null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995]
[null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005,null,null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005]
[null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996,null,null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996]
[null,{"$f":"$D$60 >= C80","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002,null,null,{"$f":"$L$60 >= K80","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002]
[]
[]
[]
[]
[null,null,"Aggregate"]
[]
[]
[null,null,"Total Sum Insured",{"$f":"D6 + L6 + D33 + L33 + D60 + L60 + D116 + L116 + D144 + L144","v":0}]
[null,null,"Discount",{"$f":"IF(D88 = 0, 0, VLOOKUP(TRUE, $B$97:$G$108, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D88 = 0, 0, ROUNDDOWN((D88 - VLOOKUP(TRUE, $B$97:$G$108, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D88 = 0, 0, (VLOOKUP(TRUE, $B$97:$G$108, 5, FALSE) / 100) * D90)","v":0}]
[null,null,"Maximum Discount",0.9]
[null,null,"Discount granted",{"$f":"IF((D91 + D89) > D92, D92, D91 + D89)","v":0}]
[]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount"]
[null,{"$f":"AND($D$88 > C97, $D$88 <=D97)","v":false},0,500000000,0,0,{"$f":"SUM(E97:F97)","v":0}]
[null,false,{"$f":"D97","v":500000000},700000000,0,0.06,{"$f":"SUM(E98:F98)","v":0.06}]
[null,false,{"$f":"D98","v":700000000},950000000,0.12,2.8000000000000001E-2,{"$f":"SUM(E99:F99)","v":0.14799999999999999}]
[null,false,950000000,1450000000,0.19,0.02,0.21]
[null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999]
[null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998]
[null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999]
[null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004]
[null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995]
[null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005]
[null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996]
[null,{"$f":"$D$88 >= C108","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002]
[]
[]
[]
[]
[null,null,"Fire (Office)",null,null,null,null,null,null,null,"Fire (Office)"]
[null,null,"Annual",null,null,null,null,null,null,null,"Monthly"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Fire (Office) - Annual'!$G$4:$G$87, \"TRUE\", 'Fire (Office) - Annual'!$E$4:$E$87)","v":0},null,null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Fire (Office) - Monthly'!$G$4:$G$96, \"TRUE\", 'Fire (Office) - Monthly'!$E$4:$E$96)","v":0}]
[null,null,"Discount",{"$f":"IF(D116 = 0, 0, VLOOKUP(TRUE, $B$125:$G$136, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L116 = 0, 0, VLOOKUP(TRUE, $J$125:$O$136, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D116 = 0, 0, ROUNDDOWN((D116 - VLOOKUP(TRUE, $B$125:$G$136, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L116 = 0, 0, ROUNDDOWN((L116 - VLOOKUP(TRUE, $J$125:$O$136, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D116 = 0, 0, (VLOOKUP(TRUE, $B$125:$G$136, 5, FALSE) / 100) * D118)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L116 = 0, 0, (VLOOKUP(TRUE, $J$125:$O$136, 5, FALSE) / 100) * L118)","v":0}]
[null,null,"Maximum Discount",0.9,null,null,null,null,null,null,"Maximum Discount",0.9]
[null,null,"Discount granted",{"$f":"IF((D119 + D117) > D120, D120, D119 + D117)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"IF((L119 + L117) > L120, L120, L119 + L117)","v":0}]
[]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount"]
[null,{"$f":"AND($D$116 > C125, $D$116 <=D125)","v":false},0,500000000,0,0,{"$f":"SUM(E125:F125)","v":0},null,null,{"$f":"AND($L$116 > K125, $L$116 <=L125)","v":false},0,500000000,0,0,{"$f":"SUM(M125:N125)","v":0}]
[null,{"$f":"AND($D$116 > C126, $D$116 <=D126)","v":false},{"$f":"D125","v":500000000},700000000,0,0.06,{"$f":"SUM(E126:F126)","v":0.06},null,null,{"$f":"AND($L$116 > K126, $L$116 <=L126)","v":false},{"$f":"L125","v":500000000},700000000,0,0.06,{"$f":"SUM(M126:N126)","v":0.06}]
[null,false,{"$f":"D126","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999,null,null,false,{"$f":"L126","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999]
[null,false,950000000,1450000000,0.19,0.02,0.21,null,null,false,950000000,1450000000,0.19,0.02,0.21]
[null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999,null,null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999]
[null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998,null,null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998]
[null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999,null,null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999]
[null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004,null,null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004]
[null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995,null,null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995]
[null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005,null,null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005]
[null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996,null,null,{"$f":"AND($L$116 > K135, $L$116 <=L135)","v":false},25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996]
[null,{"$f":"$D$116 >= C136","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002,null,null,{"$f":"$L$116 >= K136","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002]
[]
[]
[]
[]
[null,null,"Municipalities",null,null,null,null,null,null,null,"Municipalities"]
[null,null,"Annual",null,null,null,null,null,null,null,"Monthly"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Municipalities - Annual'!$G$4:$G$87, \"TRUE\", 'Municipalities - Annual'!$E$4:$E$87)","v":0},null,null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Municipalities - Monthly'!$G$4:$G$96, \"TRUE\", 'Municipalities - Monthly'!$E$4:$E$96)","v":0}]
[null,null,"Discount",{"$f":"IF(D144 = 0, 0, VLOOKUP(TRUE, $B$153:$G$164, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L144 = 0, 0, VLOOKUP(TRUE, $J$153:$O$164, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D144 = 0, 0, ROUNDDOWN((D144 - VLOOKUP(TRUE, $B$153:$G$164, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L144 = 0, 0, ROUNDDOWN((L144 - VLOOKUP(TRUE, $J$153:$O$164, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D144 = 0, 0, (VLOOKUP(TRUE, $B$153:$G$164, 5, FALSE) / 100) * D146)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L144 = 0, 0, (VLOOKUP(TRUE, $J$153:$O$164, 5, FALSE) / 100) * L146)","v":0}]
[null,null,"Maximum Discount",0.9,null,null,null,null,null,null,"Maximum Discount",0.9]
[null,null,"Discount granted",{"$f":"IF((D147 + D145) > D148, D148, D147 + D145)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"IF((L147 + L145) > L148, L148, L147 + L145)","v":0}]
[]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Marginal Discount","Total Discount"]
[null,{"$f":"AND($D$144 > C153, $D$144 <=D153)","v":false},0,500000000,0,0,{"$f":"SUM(E153:F153)","v":0},null,null,{"$f":"AND($L$144 > K153, $L$144 <=L153)","v":false},0,500000000,0,0,{"$f":"SUM(M153:N153)","v":0}]
[null,{"$f":"AND($D$144 > C154, $D$144 <=D154)","v":false},{"$f":"D153","v":500000000},700000000,0,0.06,{"$f":"SUM(E154:F154)","v":0.06},null,null,{"$f":"AND($L$144 > K154, $L$144 <=L154)","v":false},{"$f":"L153","v":500000000},700000000,0,0.06,{"$f":"SUM(M154:N154)","v":0.06}]
[null,false,{"$f":"D154","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999,null,null,false,{"$f":"L154","v":700000000},950000000,0.12,2.8000000000000001E-2,0.14799999999999999]
[null,false,950000000,1450000000,0.19,0.02,0.21,null,null,false,950000000,1450000000,0.19,0.02,0.21]
[null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999,null,null,false,1450000000,1950000000,0.28999999999999998,1.2E-2,0.30199999999999999]
[null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998,null,null,false,1950000000,2700000000,0.35,8.0000000000000002E-3,0.35799999999999998]
[null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999,null,null,false,2700000000,5200000000,0.41,4.4000000000000003E-3,0.41439999999999999]
[null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004,null,null,false,5200000000,7700000000,0.52,2.8E-3,0.52280000000000004]
[null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995,null,null,false,7700000000,12700000000,0.59,1.1999999999999999E-3,0.59119999999999995]
[null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005,null,null,false,12700000000,25200000000,0.65,8.0000000000000004E-4,0.65080000000000005]
[null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996,null,null,false,25200000000,37700000000,0.75,4.0000000000000002E-4,0.75039999999999996]
[null,{"$f":"$D$144 >= C164","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002,null,null,{"$f":"$L$144 >= K164","v":false},37700000000,null,0.8,2.0000000000000001E-4,0.80020000000000002]

{"sheet":"Contract Works Discount","index":15,"n_rows":143,"n_cols":15,"rows_kept":143,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Domestic",null,null,null,null,null,null,null,"Commercial"]
[null,null,"Annual",null,null,null,null,null,null,null,"Annual"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Domestic - Annual'!$I$4:$I$125, \"TRUE\", 'Domestic - Annual'!$E$4:$E$125)","v":0},{"$f":"IF(D6 > C25, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"},null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Commercial - Annual'!$I$4:$I$127, \"TRUE\", 'Commercial - Annual'!$E$4:$E$127)","v":0},{"$f":"IF(L6 > K25, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"}]
[null,null,"Discount",{"$f":"IF(D6 = 0, 0, VLOOKUP(TRUE, $B$14:$G$25, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L6 = 0, 0, VLOOKUP(TRUE, $J$14:$O$25, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D6 = 0, 0, ROUNDDOWN((D6 - VLOOKUP(TRUE, $B$14:$G$25, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L6 = 0, 0, ROUNDDOWN((L6 - VLOOKUP(TRUE, $J$14:$O$25, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D6 = 0, 0, (VLOOKUP(TRUE, $B$14:$G$25, 5, FALSE) / 100) * D8)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L6 = 0, 0, (VLOOKUP(TRUE, $J$14:$O$25, 5, FALSE) / 100) * L8)","v":0}]
[null,null,"Contract Period",{"$f":"'Domestic - Annual'!$C$97","v":"Open"},null,null,null,null,null,null,"Contract Period",{"$f":"'Commercial - Annual'!$C$120","v":"Open"}]
[null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((D9 + D7) > C25, 0, D9 + D7) * VLOOKUP(D10, $C$32:$E$35, 3, FALSE), 0)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((L9 + L7) > K25, 0, L9 + L7) * VLOOKUP(L10, $C$32:$E$35, 3, FALSE), 0)","v":0}]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount"]
[null,{"$f":"AND($D$6 > C14, $D$6 <=D14)","v":false},0,500000000,0,0,{"$f":"SUM(E14:F14)","v":0},null,null,{"$f":"AND($L$6 > K14, $L$6 <=L14)","v":false},0,500000000,0,0,{"$f":"SUM(M14:N14)","v":0}]
[null,{"$f":"AND($D$6 > C15, $D$6 <=D15)","v":false},{"$f":"D14","v":500000000},700000000,0,0.05,{"$f":"SUM(E15:F15)","v":0.05},null,null,{"$f":"AND($L$6 > K15, $L$6 <=L15)","v":false},{"$f":"L14","v":500000000},700000000,0,0.05,{"$f":"SUM(M15:N15)","v":0.05}]
[null,{"$f":"AND($D$6 > C16, $D$6 <=D16)","v":false},{"$f":"D15","v":700000000},950000000,0.1,0.03,0.13,null,null,false,{"$f":"L15","v":700000000},950000000,0.1,0.03,0.13]
[null,false,950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998,null,null,false,950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998]
[null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004,null,null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004]
[null,false,1950000000,2700000000,0.35,0.01,0.36,null,null,false,1950000000,2700000000,0.35,0.01,0.36]
[null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43,null,null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43]
[null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505,null,null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505]
[null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,0.57999999999999996,null,null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,{"$f":"SUM(M22:N22)","v":0.57999999999999996}]
[null,false,16200000000,21600000000,0.65,5.0000000000000001E-3,0.65500000000000003,null,null,false,16200000000,21600000000,0.65,5.0000000000000001E-3,0.65500000000000003]
[null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73,null,null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73]
[null,{"$f":"$D$6 > C25","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"},null,null,null,null,null,{"$f":"$L$6 > K25","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"}]
[]
[]
[]
[null,null,"Contract Periods"]
[]
[null,null,"Contract Period",null,"Discount"]
[null,null,"Up to 36 months",null,1]
[null,null,"From 36 months to 48 months",null,0.75]
[null,null,"Over 48 months",null,0.5]
[null,null,"Open",null,0]
[]
[]
[]
[]
[null,null,"Domestic",null,null,null,null,null,null,null,"Commercial"]
[null,null,"Monthly",null,null,null,null,null,null,null,"Monthly"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Domestic - Monthly'!$I$4:$I$125, \"TRUE\", 'Domestic - Monthly'!$E$4:$E$125)","v":0},{"$f":"IF(D43 > C62, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"},null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Commercial - Monthly'!$I$4:$I$127, \"TRUE\", 'Commercial - Monthly'!$E$4:$E$127)","v":0},{"$f":"IF(L43 > K62, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"}]
[null,null,"Discount",{"$f":"IF(D43 = 0, 0, VLOOKUP(TRUE, $B$51:$G$62, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L43 = 0, 0, VLOOKUP(TRUE, $J$51:$O$62, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D43 = 0, 0, ROUNDDOWN((D43 - VLOOKUP(TRUE, $B$51:$G$62, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L43 = 0, 0, ROUNDDOWN((L43 - VLOOKUP(TRUE, $J$51:$O$62, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D43 = 0, 0, (VLOOKUP(TRUE, $B$51:$G$62, 5, FALSE) / 100) * D45)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L43 = 0, 0, (VLOOKUP(TRUE, $J$51:$O$62, 5, FALSE) / 100) * L45)","v":0}]
[null,null,"Contract Period",{"$f":"'Domestic - Monthly'!$C$97","v":"Open"},null,null,null,null,null,null,"Contract Period",{"$f":"'Commercial - Monthly'!$C$120","v":"Open"}]
[null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((D46 + D44) > C62, 0, D46 + D44) * VLOOKUP(D47, $C$32:$E$35, 3, FALSE), 0)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((L46 + L44) > K62, 0, L46 + L44) * VLOOKUP(L47, $C$32:$E$35, 3, FALSE), 0)","v":0}]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount"]
[null,{"$f":"AND($D$43 > C51, $D$43 <=D51)","v":false},0,500000000,0,0,{"$f":"SUM(E51:F51)","v":0},null,null,{"$f":"AND($L$43 > K51, $L$43 <=L51)","v":false},0,500000000,0,0,{"$f":"SUM(M51:N51)","v":0}]
[null,{"$f":"AND($D$43 > C52, $D$43 <=D52)","v":false},{"$f":"D51","v":500000000},700000000,0,0.05,{"$f":"SUM(E52:F52)","v":0.05},null,null,{"$f":"AND($L$43 > K52, $L$43 <=L52)","v":false},{"$f":"L51","v":500000000},700000000,0,0.05,{"$f":"SUM(M52:N52)","v":0.05}]
[null,false,{"$f":"D52","v":700000000},950000000,0.1,0.03,0.13,null,null,{"$f":"AND($L$43 > K53, $L$43 <=L53)","v":false},{"$f":"L52","v":700000000},950000000,0.1,0.03,0.13]
[null,{"$f":"AND($D$43 > C54, $D$43 <=D54)","v":false},950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998,null,null,false,950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998]
[null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004,null,null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004]
[null,false,1950000000,2700000000,0.35,0.01,0.36,null,null,false,1950000000,2700000000,0.35,0.01,0.36]
[null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43,null,null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43]
[null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505,null,null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505]
[null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,0.57999999999999996,null,null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,{"$f":"SUM(M59:N59)","v":0.57999999999999996}]
[null,false,16200000000,21600000000,0.65,5.0000000000000001E-3,0.65500000000000003,null,null,false,16200000000,21600000000,0.65,5.0000000000000001E-3,{"$f":"SUM(M60:N60)","v":0.65500000000000003}]
[null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73,null,null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73]
[null,{"$f":"$D$43 > C62","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"},null,null,null,null,null,{"$f":"$L$43 > K62","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"}]
[]
[]
[]
[]
[null,null,"Tertiary",null,null,null,null,null,null,null,"Tertiary"]
[null,null,"Annual",null,null,null,null,null,null,null,"Monthly"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Domestic (Tertiary) - Annual'!$I$4:$I$126, \"TRUE\", 'Domestic (Tertiary) - Annual'!$E$4:$E$126)","v":0},{"$f":"IF(D70 > C89, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"},null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Domestic (Tertiary) - Monthly'!$I$4:$I$126, \"TRUE\", 'Domestic (Tertiary) - Monthly'!$E$4:$E$126)","v":0},{"$f":"IF(L70 > K89, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"}]
[null,null,"Discount",{"$f":"IF(D70 = 0, 0, VLOOKUP(TRUE, $B$78:$G$89, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L70 = 0, 0, VLOOKUP(TRUE, $J$78:$O$89, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D70 = 0, 0, ROUNDDOWN((D70 - VLOOKUP(TRUE, $B$78:$G$89, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L70 = 0, 0, ROUNDDOWN((L70 - VLOOKUP(TRUE, $J$78:$O$89, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D70 = 0, 0, (VLOOKUP(TRUE, $B$105:$G$116, 5, FALSE) / 100) * D72)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L70 = 0, 0, (VLOOKUP(TRUE, $J$78:$O$89, 5, FALSE) / 100) * L72)","v":0}]
[null,null,"Contract Period",{"$f":"'Domestic (Tertiary) - Annual'!$C$96","v":"Open"},null,null,null,null,null,null,"Contract Period",{"$f":"'Domestic (Tertiary) - Monthly'!$C$96","v":"Open"}]
[null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((D73 + D71) > C89, 0, D73 + D71) * VLOOKUP(D74, $C$32:$E$35, 3, FALSE), 0)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((L73 + L71) > K89, 0, L73 + L71) * VLOOKUP(L74, $C$32:$E$35, 3, FALSE), 0)","v":0}]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount"]
[null,{"$f":"AND($D$70 > C78, $D$70 <=D78)","v":false},0,500000000,0,0,{"$f":"SUM(E78:F78)","v":0},null,null,{"$f":"AND($L$70 > K78, $L$70 <=L78)","v":false},0,500000000,0,0,{"$f":"SUM(M78:N78)","v":0}]
[null,{"$f":"AND($D$70 > C79, $D$70 <=D79)","v":false},{"$f":"D78","v":500000000},700000000,0,0.05,{"$f":"SUM(E79:F79)","v":0.05},null,null,{"$f":"AND($L$70 > K79, $L$70 <=L79)","v":false},{"$f":"L78","v":500000000},700000000,0,0.05,{"$f":"SUM(M79:N79)","v":0.05}]
[null,false,{"$f":"D79","v":700000000},950000000,0.1,0.03,0.13,null,null,false,{"$f":"L79","v":700000000},950000000,0.1,0.03,0.13]
[null,false,950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998,null,null,false,950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998]
[null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004,null,null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004]
[null,false,1950000000,2700000000,0.35,0.01,0.36,null,null,false,1950000000,2700000000,0.35,0.01,0.36]
[null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43,null,null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43]
[null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505,null,null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505]
[null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,0.57999999999999996,null,null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,{"$f":"SUM(M86:N86)","v":0.57999999999999996}]
[null,{"$f":"AND($D$70 > C87, $D$70 <=D87)","v":false},16200000000,21600000000,0.65,5.0000000000000001E-3,0.65500000000000003,null,null,false,16200000000,21600000000,0.65,5.0000000000000001E-3,{"$f":"SUM(M87:N87)","v":0.65500000000000003}]
[null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73,null,null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73]
[null,{"$f":"$D$70 > C89","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"},null,null,null,null,null,{"$f":"$L$70 > K89","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"}]
[]
[]
[]
[]
[null,null,"Aggregate"]
[]
[]
[null,null,"Total Sum Insured",{"$f":"D6 + L6 + D43 + L43 + D70 + L70","v":0},{"$f":"IF(D97 > C116, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"}]
[null,null,"Discount",{"$f":"IF(D97 = 0, 0, VLOOKUP(TRUE, $B$105:$G$116, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D97 = 0, 0, ROUNDDOWN((D97 - VLOOKUP(TRUE, $B$105:$G$116, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D97 = 0, 0, (VLOOKUP(TRUE, $B$105:$G$116, 5, FALSE) / 100) * D99)","v":0}]
[null,null,"Contract Period",{"$f":"Input!$I$16","v":"Open"}]
[null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((D100 + D98) > C116, 0, D100 + D98) * VLOOKUP(D101, $C$32:$E$35, 3, FALSE), 0)","v":0}]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount"]
[null,{"$f":"AND($D$97 > C105, $D$97 <=D105)","v":false},0,500000000,0,0,{"$f":"SUM(E105:F105)","v":0}]
[null,false,{"$f":"D105","v":500000000},700000000,0,0.05,{"$f":"SUM(E106:F106)","v":0.05}]
[null,false,{"$f":"D106","v":700000000},950000000,0.1,0.03,0.13]
[null,false,950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998]
[null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004]
[null,false,1950000000,2700000000,0.35,0.01,0.36]
[null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43]
[null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505]
[null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,0.57999999999999996]
[null,false,16200000000,21600000000,0.65,5.0000000000000001E-3,0.65500000000000003]
[null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73]
[null,{"$f":"$D$97 > C116","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"}]
[]
[]
[]
[]
[null,null,"Fire (Office)",null,null,null,null,null,null,null,"Fire (Office)"]
[null,null,"Monthly",null,null,null,null,null,null,null,"Annual"]
[]
[null,null,"Total Sum Insured",{"$f":"SUMIF('Fire (Office) - Monthly'!$I$4:$I$88, \"TRUE\", 'Fire (Office) - Monthly'!$E$4:$E$88)","v":0},{"$f":"IF(D124 > C143, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"},null,null,null,null,null,"Total Sum Insured",{"$f":"SUMIF('Fire (Office) - Annual'!$I$4:$I$88, \"TRUE\", 'Fire (Office) - Annual'!$E$4:$E$88)","v":0},{"$f":"IF(L124 > K143, \"Please consult Sasria!\", \"Contract amount within bounds\")","v":"Contract amount within bounds"}]
[null,null,"Discount",{"$f":"IF(D124 = 0, 0, VLOOKUP(TRUE, $B$132:$G$143, 4, FALSE))","v":0},null,null,null,null,null,null,"Discount",{"$f":"IF(L124 = 0, 0, VLOOKUP(TRUE, $J$132:$O$143, 4, FALSE))","v":0}]
[null,null,"Marginal Millions",{"$f":"IF(D124 = 0, 0, ROUNDDOWN((D124 - VLOOKUP(TRUE, $B$132:$G$143, 2, FALSE)) / 1000000, 0))","v":0},null,null,null,null,null,null,"Marginal Millions",{"$f":"IF(L124 = 0, 0, ROUNDDOWN((L124 - VLOOKUP(TRUE, $J$132:$O$143, 2, FALSE)) / 1000000, 0))","v":0}]
[null,null,"Marginal Discount",{"$f":"IF(D124 = 0, 0, (VLOOKUP(TRUE, $B$132:$G$143, 5, FALSE) / 100) * D126)","v":0},null,null,null,null,null,null,"Marginal Discount",{"$f":"IF(L124 = 0, 0, (VLOOKUP(TRUE, $J$132:$O$143, 5, FALSE) / 100) * L126)","v":0}]
[null,null,"Contract Period",{"$f":"'Fire (Office) - Monthly'!$C$96","v":0},null,null,null,null,null,null,"Contract Period",{"$f":"'Fire (Office) - Annual'!$C$96","v":0}]
[null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((D127 + D125) > C143, 0, D127 + D125) * VLOOKUP(D128, $C$32:$E$35, 3, FALSE), 0)","v":0},null,null,null,null,null,null,"Discount granted",{"$f":"_xlfn.IFNA(IF((L127 + L125) > K143, 0, L127 + L125) * VLOOKUP(L128, $C$32:$E$35, 3, FALSE), 0)","v":0}]
[]
[null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount",null,null,null,"Lower boundary","Upper boundary","Discount","Discount Margin","Total Discount"]
[null,{"$f":"AND($D$124 > C132, $D$124 <=D132)","v":false},0,500000000,0,0,{"$f":"SUM(E132:F132)","v":0},null,null,{"$f":"AND($L$124 > K132, $L$124 <=L132)","v":false},0,500000000,0,0,{"$f":"SUM(M132:N132)","v":0}]
[null,{"$f":"AND($D$124 > C133, $D$124 <=D133)","v":false},{"$f":"D132","v":500000000},700000000,0,0.05,{"$f":"SUM(E133:F133)","v":0.05},null,null,{"$f":"AND($L$124 > K133, $L$124 <=L133)","v":false},{"$f":"L132","v":500000000},700000000,0,0.05,{"$f":"SUM(M133:N133)","v":0.05}]
[null,false,{"$f":"D133","v":700000000},950000000,0.1,0.03,0.13,null,null,false,{"$f":"L133","v":700000000},950000000,0.1,0.03,0.13]
[null,false,950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998,null,null,false,950000000,1450000000,0.17499999999999999,0.02,0.19499999999999998]
[null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004,null,null,false,1450000000,1950000000,0.27500000000000002,1.4999999999999999E-2,0.29000000000000004]
[null,false,1950000000,2700000000,0.35,0.01,0.36,null,null,false,1950000000,2700000000,0.35,0.01,0.36]
[null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43,null,null,false,2700000000,5400000000,0.42499999999999999,5.0000000000000001E-3,0.43]
[null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505,null,null,false,5400000000,10800000000,0.5,5.0000000000000001E-3,0.505]
[null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,0.57999999999999996,null,null,false,10800000000,16200000000,0.57499999999999996,5.0000000000000001E-3,{"$f":"SUM(M140:N140)","v":0.57999999999999996}]
[null,false,16200000000,21600000000,0.65,5.0000000000000001E-3,0.65500000000000003,null,null,false,16200000000,21600000000,0.65,5.0000000000000001E-3,{"$f":"SUM(M141:N141)","v":0.65500000000000003}]
[null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73,null,null,false,21600000000,32400000000,0.72499999999999998,5.0000000000000001E-3,0.73]
[null,{"$f":"$D$124 > C143","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"},null,null,null,null,null,{"$f":"$L$124 > K143","v":false},32400000000,{"$f":"\"For contracts above this amount, consult Sasria\"","v":"For contracts above this amount, consult Sasria"}]

{"sheet":"Escalation","index":16,"n_rows":260,"n_cols":14,"rows_kept":260,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Domestic",null,null,null,null,"Domestic",null,null,null,null,"First",1]
[null,null,"Monthly",null,null,null,null,"Annual",null,null,null,null,"Second",0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,"Third",0.25]
["First",0.2,"First Year (10-20%)",{"$f":"B6 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A6, $M$3:$N$7, 2, FALSE)","v":7.2600000000000002E-7},null,"First",0.2,"First Year (10-20%)",{"$f":"G6 * 'Domestic - Annual'!$F$4 * VLOOKUP(F6, $M$3:$N$7, 2, FALSE)","v":7.2600000000000008E-6},null,null,null,"Fourth",0.2]
["First",0.3,"First Year (20-30%)",{"$f":"B7 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A7, $M$3:$N$7, 2, FALSE)","v":1.0889999999999999E-6},null,"First",0.3,"First Year (20-30%)",{"$f":"G7 * 'Domestic - Annual'!$F$4 * VLOOKUP(F7, $M$3:$N$7, 2, FALSE)","v":1.0890000000000001E-5},null,null,null,"Fifth",0.15]
["First",0.4,"First Year (30-40%)",{"$f":"B8 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A8, $M$3:$N$7, 2, FALSE)","v":1.452E-6},null,"First",0.4,"First Year (30-40%)",{"$f":"G8 * 'Domestic - Annual'!$F$4 * VLOOKUP(F8, $M$3:$N$7, 2, FALSE)","v":1.4520000000000002E-5}]
["First",0.5,"First Year (40-50%)",{"$f":"B9 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A9, $M$3:$N$7, 2, FALSE)","v":1.815E-6},null,"First",0.5,"First Year (40-50%)",{"$f":"G9 * 'Domestic - Annual'!$F$4 * VLOOKUP(F9, $M$3:$N$7, 2, FALSE)","v":1.8150000000000001E-5}]
["First",0.6,"First Year (50-60%)",{"$f":"B10 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A10, $M$3:$N$7, 2, FALSE)","v":2.1779999999999997E-6},null,"First",0.6,"First Year (50-60%)",{"$f":"G10 * 'Domestic - Annual'!$F$4 * VLOOKUP(F10, $M$3:$N$7, 2, FALSE)","v":2.1780000000000002E-5}]
["First",0.7,"First Year (60-70%)",{"$f":"B11 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A11, $M$3:$N$7, 2, FALSE)","v":2.5409999999999999E-6},null,"First",0.7,"First Year (60-70%)",{"$f":"G11 * 'Domestic - Annual'!$F$4 * VLOOKUP(F11, $M$3:$N$7, 2, FALSE)","v":2.5409999999999999E-5}]
["First",0.8,"First Year (70-80%)",{"$f":"B12 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A12, $M$3:$N$7, 2, FALSE)","v":2.9040000000000001E-6},null,"First",0.8,"First Year (70-80%)",{"$f":"G12 * 'Domestic - Annual'!$F$4 * VLOOKUP(F12, $M$3:$N$7, 2, FALSE)","v":2.9040000000000003E-5}]
["First",0.9,"First Year (80-90%)",{"$f":"B13 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A13, $M$3:$N$7, 2, FALSE)","v":3.2670000000000002E-6},null,"First",0.9,"First Year (80-90%)",{"$f":"G13 * 'Domestic - Annual'!$F$4 * VLOOKUP(F13, $M$3:$N$7, 2, FALSE)","v":3.2670000000000004E-5}]
["First",1,"First Year (90-100%)",{"$f":"B14 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A14, $M$3:$N$7, 2, FALSE)","v":3.63E-6},null,"First",1,"First Year (90-100%)",{"$f":"G14 * 'Domestic - Annual'!$F$4 * VLOOKUP(F14, $M$3:$N$7, 2, FALSE)","v":3.6300000000000001E-5}]
["Second",0.2,"Second Year (10-20%)",{"$f":"B15 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A15, $M$3:$N$7, 2, FALSE)","v":3.6300000000000001E-7},null,"Second",0.2,"Second Year (10-20%)",{"$f":"G15 * 'Domestic - Annual'!$F$4 * VLOOKUP(F15, $M$3:$N$7, 2, FALSE)","v":3.6300000000000004E-6}]
["Second",0.3,"Second Year (20-30%)",{"$f":"B16 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A16, $M$3:$N$7, 2, FALSE)","v":5.4449999999999993E-7},null,"Second",0.3,"Second Year (20-30%)",{"$f":"G16 * 'Domestic - Annual'!$F$4 * VLOOKUP(F16, $M$3:$N$7, 2, FALSE)","v":5.4450000000000004E-6}]
["Second",0.4,"Second Year (30-40%)",{"$f":"B17 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A17, $M$3:$N$7, 2, FALSE)","v":7.2600000000000002E-7},null,"Second",0.4,"Second Year (30-40%)",{"$f":"G17 * 'Domestic - Annual'!$F$4 * VLOOKUP(F17, $M$3:$N$7, 2, FALSE)","v":7.2600000000000008E-6}]
["Second",0.5,"Second Year (40-50%)",{"$f":"B18 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A18, $M$3:$N$7, 2, FALSE)","v":9.0749999999999999E-7},null,"Second",0.5,"Second Year (40-50%)",{"$f":"G18 * 'Domestic - Annual'!$F$4 * VLOOKUP(F18, $M$3:$N$7, 2, FALSE)","v":9.0750000000000004E-6}]
["Second",0.6,"Second Year (50-60%)",{"$f":"B19 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A19, $M$3:$N$7, 2, FALSE)","v":1.0889999999999999E-6},null,"Second",0.6,"Second Year (50-60%)",{"$f":"G19 * 'Domestic - Annual'!$F$4 * VLOOKUP(F19, $M$3:$N$7, 2, FALSE)","v":1.0890000000000001E-5}]
["Second",0.7,"Second Year (60-70%)",{"$f":"B20 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A20, $M$3:$N$7, 2, FALSE)","v":1.2704999999999999E-6},null,"Second",0.7,"Second Year (60-70%)",{"$f":"G20 * 'Domestic - Annual'!$F$4 * VLOOKUP(F20, $M$3:$N$7, 2, FALSE)","v":1.2704999999999999E-5}]
["Second",0.8,"Second Year (70-80%)",{"$f":"B21 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A21, $M$3:$N$7, 2, FALSE)","v":1.452E-6},null,"Second",0.8,"Second Year (70-80%)",{"$f":"G21 * 'Domestic - Annual'!$F$4 * VLOOKUP(F21, $M$3:$N$7, 2, FALSE)","v":1.4520000000000002E-5}]
["Second",0.9,"Second Year (80-90%)",{"$f":"B22 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A22, $M$3:$N$7, 2, FALSE)","v":1.6335000000000001E-6},null,"Second",0.9,"Second Year (80-90%)",{"$f":"G22 * 'Domestic - Annual'!$F$4 * VLOOKUP(F22, $M$3:$N$7, 2, FALSE)","v":1.6335000000000002E-5}]
["Second",1,"Second Year (90-100%)",{"$f":"B23 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A23, $M$3:$N$7, 2, FALSE)","v":1.815E-6},null,"Second",1,"Second Year (90-100%)",{"$f":"G23 * 'Domestic - Annual'!$F$4 * VLOOKUP(F23, $M$3:$N$7, 2, FALSE)","v":1.8150000000000001E-5}]
["Third",0.2,"Third Year (10-20%)",{"$f":"B24 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A24, $M$3:$N$7, 2, FALSE)","v":1.815E-7},null,"Third",0.2,"Third Year (10-20%)",{"$f":"G24 * 'Domestic - Annual'!$F$4 * VLOOKUP(F24, $M$3:$N$7, 2, FALSE)","v":1.8150000000000002E-6}]
["Third",0.3,"Third Year (20-30%)",{"$f":"B25 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A25, $M$3:$N$7, 2, FALSE)","v":2.7224999999999997E-7},null,"Third",0.3,"Third Year (20-30%)",{"$f":"G25 * 'Domestic - Annual'!$F$4 * VLOOKUP(F25, $M$3:$N$7, 2, FALSE)","v":2.7225000000000002E-6}]
["Third",0.4,"Third Year (30-40%)",{"$f":"B26 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A26, $M$3:$N$7, 2, FALSE)","v":3.6300000000000001E-7},null,"Third",0.4,"Third Year (30-40%)",{"$f":"G26 * 'Domestic - Annual'!$F$4 * VLOOKUP(F26, $M$3:$N$7, 2, FALSE)","v":3.6300000000000004E-6}]
["Third",0.5,"Third Year (40-50%)",{"$f":"B27 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A27, $M$3:$N$7, 2, FALSE)","v":4.5375E-7},null,"Third",0.5,"Third Year (40-50%)",{"$f":"G27 * 'Domestic - Annual'!$F$4 * VLOOKUP(F27, $M$3:$N$7, 2, FALSE)","v":4.5375000000000002E-6}]
["Third",0.6,"Third Year (50-60%)",{"$f":"B28 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A28, $M$3:$N$7, 2, FALSE)","v":5.4449999999999993E-7},null,"Third",0.6,"Third Year (50-60%)",{"$f":"G28 * 'Domestic - Annual'!$F$4 * VLOOKUP(F28, $M$3:$N$7, 2, FALSE)","v":5.4450000000000004E-6}]
["Third",0.7,"Third Year (60-70%)",{"$f":"B29 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A29, $M$3:$N$7, 2, FALSE)","v":6.3524999999999997E-7},null,"Third",0.7,"Third Year (60-70%)",{"$f":"G29 * 'Domestic - Annual'!$F$4 * VLOOKUP(F29, $M$3:$N$7, 2, FALSE)","v":6.3524999999999997E-6}]
["Third",0.8,"Third Year (70-80%)",{"$f":"B30 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A30, $M$3:$N$7, 2, FALSE)","v":7.2600000000000002E-7},null,"Third",0.8,"Third Year (70-80%)",{"$f":"G30 * 'Domestic - Annual'!$F$4 * VLOOKUP(F30, $M$3:$N$7, 2, FALSE)","v":7.2600000000000008E-6}]
["Third",0.9,"Third Year (80-90%)",{"$f":"B31 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A31, $M$3:$N$7, 2, FALSE)","v":8.1675000000000006E-7},null,"Third",0.9,"Third Year (80-90%)",{"$f":"G31 * 'Domestic - Annual'!$F$4 * VLOOKUP(F31, $M$3:$N$7, 2, FALSE)","v":8.167500000000001E-6}]
["Third",1,"Third Year (90-100%)",{"$f":"B32 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A32, $M$3:$N$7, 2, FALSE)","v":9.0749999999999999E-7},null,"Third",1,"Third Year (90-100%)",{"$f":"G32 * 'Domestic - Annual'!$F$4 * VLOOKUP(F32, $M$3:$N$7, 2, FALSE)","v":9.0750000000000004E-6}]
["Fourth",0.2,"Fourth Year (10-20%)",{"$f":"B33 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A33, $M$3:$N$7, 2, FALSE)","v":1.452E-7},null,"Fourth",0.2,"Fourth Year (10-20%)",{"$f":"G33 * 'Domestic - Annual'!$F$4 * VLOOKUP(F33, $M$3:$N$7, 2, FALSE)","v":1.4520000000000002E-6}]
["Fourth",0.3,"Fourth Year (20-30%)",{"$f":"B34 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A34, $M$3:$N$7, 2, FALSE)","v":2.1779999999999998E-7},null,"Fourth",0.3,"Fourth Year (20-30%)",{"$f":"G34 * 'Domestic - Annual'!$F$4 * VLOOKUP(F34, $M$3:$N$7, 2, FALSE)","v":2.1780000000000002E-6}]
["Fourth",0.4,"Fourth Year (30-40%)",{"$f":"B35 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A35, $M$3:$N$7, 2, FALSE)","v":2.9040000000000001E-7},null,"Fourth",0.4,"Fourth Year (30-40%)",{"$f":"G35 * 'Domestic - Annual'!$F$4 * VLOOKUP(F35, $M$3:$N$7, 2, FALSE)","v":2.9040000000000005E-6}]
["Fourth",0.5,"Fourth Year (40-50%)",{"$f":"B36 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A36, $M$3:$N$7, 2, FALSE)","v":3.6300000000000001E-7},null,"Fourth",0.5,"Fourth Year (40-50%)",{"$f":"G36 * 'Domestic - Annual'!$F$4 * VLOOKUP(F36, $M$3:$N$7, 2, FALSE)","v":3.6300000000000004E-6}]
["Fourth",0.6,"Fourth Year (50-60%)",{"$f":"B37 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A37, $M$3:$N$7, 2, FALSE)","v":4.3559999999999996E-7},null,"Fourth",0.6,"Fourth Year (50-60%)",{"$f":"G37 * 'Domestic - Annual'!$F$4 * VLOOKUP(F37, $M$3:$N$7, 2, FALSE)","v":4.3560000000000003E-6}]
["Fourth",0.7,"Fourth Year (60-70%)",{"$f":"B38 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A38, $M$3:$N$7, 2, FALSE)","v":5.0819999999999996E-7},null,"Fourth",0.7,"Fourth Year (60-70%)",{"$f":"G38 * 'Domestic - Annual'!$F$4 * VLOOKUP(F38, $M$3:$N$7, 2, FALSE)","v":5.0819999999999998E-6}]
["Fourth",0.8,"Fourth Year (70-80%)",{"$f":"B39 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A39, $M$3:$N$7, 2, FALSE)","v":5.8080000000000001E-7},null,"Fourth",0.8,"Fourth Year (70-80%)",{"$f":"G39 * 'Domestic - Annual'!$F$4 * VLOOKUP(F39, $M$3:$N$7, 2, FALSE)","v":5.808000000000001E-6}]
["Fourth",0.9,"Fourth Year (80-90%)",{"$f":"B40 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A40, $M$3:$N$7, 2, FALSE)","v":6.5340000000000007E-7},null,"Fourth",0.9,"Fourth Year (80-90%)",{"$f":"G40 * 'Domestic - Annual'!$F$4 * VLOOKUP(F40, $M$3:$N$7, 2, FALSE)","v":6.5340000000000013E-6}]
["Fourth",1,"Fourth Year (90-100%)",{"$f":"B41 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A41, $M$3:$N$7, 2, FALSE)","v":7.2600000000000002E-7},null,"Fourth",1,"Fourth Year (90-100%)",{"$f":"G41 * 'Domestic - Annual'!$F$4 * VLOOKUP(F41, $M$3:$N$7, 2, FALSE)","v":7.2600000000000008E-6}]
["Fifth",0.2,"Fifth Year (10-20%)",{"$f":"B42 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A42, $M$3:$N$7, 2, FALSE)","v":1.089E-7},null,"Fifth",0.2,"Fifth Year (10-20%)",{"$f":"G42 * 'Domestic - Annual'!$F$4 * VLOOKUP(F42, $M$3:$N$7, 2, FALSE)","v":1.0890000000000001E-6}]
["Fifth",0.3,"Fifth Year (20-30%)",{"$f":"B43 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A43, $M$3:$N$7, 2, FALSE)","v":1.6334999999999996E-7},null,"Fifth",0.3,"Fifth Year (20-30%)",{"$f":"G43 * 'Domestic - Annual'!$F$4 * VLOOKUP(F43, $M$3:$N$7, 2, FALSE)","v":1.6335000000000001E-6}]
["Fifth",0.4,"Fifth Year (30-40%)",{"$f":"B44 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A44, $M$3:$N$7, 2, FALSE)","v":2.178E-7},null,"Fifth",0.4,"Fifth Year (30-40%)",{"$f":"G44 * 'Domestic - Annual'!$F$4 * VLOOKUP(F44, $M$3:$N$7, 2, FALSE)","v":2.1780000000000002E-6}]
["Fifth",0.5,"Fifth Year (40-50%)",{"$f":"B45 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A45, $M$3:$N$7, 2, FALSE)","v":2.7224999999999997E-7},null,"Fifth",0.5,"Fifth Year (40-50%)",{"$f":"G45 * 'Domestic - Annual'!$F$4 * VLOOKUP(F45, $M$3:$N$7, 2, FALSE)","v":2.7225000000000002E-6}]
["Fifth",0.6,"Fifth Year (50-60%)",{"$f":"B46 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A46, $M$3:$N$7, 2, FALSE)","v":3.2669999999999993E-7},null,"Fifth",0.6,"Fifth Year (50-60%)",{"$f":"G46 * 'Domestic - Annual'!$F$4 * VLOOKUP(F46, $M$3:$N$7, 2, FALSE)","v":3.2670000000000002E-6}]
["Fifth",0.7,"Fifth Year (60-70%)",{"$f":"B47 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A47, $M$3:$N$7, 2, FALSE)","v":3.8115E-7},null,"Fifth",0.7,"Fifth Year (60-70%)",{"$f":"G47 * 'Domestic - Annual'!$F$4 * VLOOKUP(F47, $M$3:$N$7, 2, FALSE)","v":3.8114999999999998E-6}]
["Fifth",0.8,"Fifth Year (70-80%)",{"$f":"B48 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A48, $M$3:$N$7, 2, FALSE)","v":4.3560000000000001E-7},null,"Fifth",0.8,"Fifth Year (70-80%)",{"$f":"G48 * 'Domestic - Annual'!$F$4 * VLOOKUP(F48, $M$3:$N$7, 2, FALSE)","v":4.3560000000000003E-6}]
["Fifth",0.9,"Fifth Year (80-90%)",{"$f":"B49 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A49, $M$3:$N$7, 2, FALSE)","v":4.9004999999999997E-7},null,"Fifth",0.9,"Fifth Year (80-90%)",{"$f":"G49 * 'Domestic - Annual'!$F$4 * VLOOKUP(F49, $M$3:$N$7, 2, FALSE)","v":4.9005000000000008E-6}]
["Fifth",1,"Fifth Year (90-100%)",{"$f":"B50 * 'Domestic - Monthly'!$F$4 * VLOOKUP(A50, $M$3:$N$7, 2, FALSE)","v":5.4449999999999993E-7},null,"Fifth",1,"Fifth Year (90-100%)",{"$f":"G50 * 'Domestic - Annual'!$F$4 * VLOOKUP(F50, $M$3:$N$7, 2, FALSE)","v":5.4450000000000004E-6}]
[]
[]
[]
[]
[]
[null,null,"Commercial",null,null,null,null,"Commercial"]
[null,null,"Monthly",null,null,null,null,"Annual"]
[]
["First",0.2,"First Year (10-20%)",{"$f":"B59 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A59, $M$3:$N$7, 2, FALSE)","v":7.8460000000000008E-6},null,"First",0.2,"First Year (10-20%)",{"$f":"G59 * 'Commercial - Annual'!$F$4 * VLOOKUP(F59, $M$3:$N$7, 2, FALSE)","v":7.8456000000000009E-5}]
["First",0.3,"First Year (20-30%)",{"$f":"B60 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A60, $M$3:$N$7, 2, FALSE)","v":1.1769E-5},null,"First",0.3,"First Year (20-30%)",{"$f":"G60 * 'Commercial - Annual'!$F$4 * VLOOKUP(F60, $M$3:$N$7, 2, FALSE)","v":1.1768399999999999E-4}]
["First",0.4,"First Year (30-40%)",{"$f":"B61 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A61, $M$3:$N$7, 2, FALSE)","v":1.5692000000000002E-5},null,"First",0.4,"First Year (30-40%)",{"$f":"G61 * 'Commercial - Annual'!$F$4 * VLOOKUP(F61, $M$3:$N$7, 2, FALSE)","v":1.5691200000000002E-4}]
["First",0.5,"First Year (40-50%)",{"$f":"B62 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A62, $M$3:$N$7, 2, FALSE)","v":1.9615000000000001E-5},null,"First",0.5,"First Year (40-50%)",{"$f":"G62 * 'Commercial - Annual'!$F$4 * VLOOKUP(F62, $M$3:$N$7, 2, FALSE)","v":1.9614E-4}]
["First",0.6,"First Year (50-60%)",{"$f":"B63 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A63, $M$3:$N$7, 2, FALSE)","v":2.3538000000000001E-5},null,"First",0.6,"First Year (50-60%)",{"$f":"G63 * 'Commercial - Annual'!$F$4 * VLOOKUP(F63, $M$3:$N$7, 2, FALSE)","v":2.3536799999999999E-4}]
["First",0.7,"First Year (60-70%)",{"$f":"B64 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A64, $M$3:$N$7, 2, FALSE)","v":2.7461E-5},null,"First",0.7,"First Year (60-70%)",{"$f":"G64 * 'Commercial - Annual'!$F$4 * VLOOKUP(F64, $M$3:$N$7, 2, FALSE)","v":2.74596E-4}]
["First",0.8,"First Year (70-80%)",{"$f":"B65 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A65, $M$3:$N$7, 2, FALSE)","v":3.1384000000000003E-5},null,"First",0.8,"First Year (70-80%)",{"$f":"G65 * 'Commercial - Annual'!$F$4 * VLOOKUP(F65, $M$3:$N$7, 2, FALSE)","v":3.1382400000000004E-4}]
["First",0.9,"First Year (80-90%)",{"$f":"B66 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A66, $M$3:$N$7, 2, FALSE)","v":3.5307000000000006E-5},null,"First",0.9,"First Year (80-90%)",{"$f":"G66 * 'Commercial - Annual'!$F$4 * VLOOKUP(F66, $M$3:$N$7, 2, FALSE)","v":3.5305200000000002E-4}]
["First",1,"First Year (90-100%)",{"$f":"B67 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A67, $M$3:$N$7, 2, FALSE)","v":3.9230000000000002E-5},null,"First",1,"First Year (90-100%)",{"$f":"G67 * 'Commercial - Annual'!$F$4 * VLOOKUP(F67, $M$3:$N$7, 2, FALSE)","v":3.9228E-4}]
["Second",0.2,"Second Year (10-20%)",{"$f":"B68 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A68, $M$3:$N$7, 2, FALSE)","v":3.9230000000000004E-6},null,"Second",0.2,"Second Year (10-20%)",{"$f":"G68 * 'Commercial - Annual'!$F$4 * VLOOKUP(F68, $M$3:$N$7, 2, FALSE)","v":3.9228000000000005E-5}]
["Second",0.3,"Second Year (20-30%)",{"$f":"B69 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A69, $M$3:$N$7, 2, FALSE)","v":5.8845000000000002E-6},null,"Second",0.3,"Second Year (20-30%)",{"$f":"G69 * 'Commercial - Annual'!$F$4 * VLOOKUP(F69, $M$3:$N$7, 2, FALSE)","v":5.8841999999999997E-5}]
["Second",0.4,"Second Year (30-40%)",{"$f":"B70 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A70, $M$3:$N$7, 2, FALSE)","v":7.8460000000000008E-6},null,"Second",0.4,"Second Year (30-40%)",{"$f":"G70 * 'Commercial - Annual'!$F$4 * VLOOKUP(F70, $M$3:$N$7, 2, FALSE)","v":7.8456000000000009E-5}]
["Second",0.5,"Second Year (40-50%)",{"$f":"B71 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A71, $M$3:$N$7, 2, FALSE)","v":9.8075000000000005E-6},null,"Second",0.5,"Second Year (40-50%)",{"$f":"G71 * 'Commercial - Annual'!$F$4 * VLOOKUP(F71, $M$3:$N$7, 2, FALSE)","v":9.8070000000000001E-5}]
["Second",0.6,"Second Year (50-60%)",{"$f":"B72 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A72, $M$3:$N$7, 2, FALSE)","v":1.1769E-5},null,"Second",0.6,"Second Year (50-60%)",{"$f":"G72 * 'Commercial - Annual'!$F$4 * VLOOKUP(F72, $M$3:$N$7, 2, FALSE)","v":1.1768399999999999E-4}]
["Second",0.7,"Second Year (60-70%)",{"$f":"B73 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A73, $M$3:$N$7, 2, FALSE)","v":1.37305E-5},null,"Second",0.7,"Second Year (60-70%)",{"$f":"G73 * 'Commercial - Annual'!$F$4 * VLOOKUP(F73, $M$3:$N$7, 2, FALSE)","v":1.37298E-4}]
["Second",0.8,"Second Year (70-80%)",{"$f":"B74 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A74, $M$3:$N$7, 2, FALSE)","v":1.5692000000000002E-5},null,"Second",0.8,"Second Year (70-80%)",{"$f":"G74 * 'Commercial - Annual'!$F$4 * VLOOKUP(F74, $M$3:$N$7, 2, FALSE)","v":1.5691200000000002E-4}]
["Second",0.9,"Second Year (80-90%)",{"$f":"B75 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A75, $M$3:$N$7, 2, FALSE)","v":1.7653500000000003E-5},null,"Second",0.9,"Second Year (80-90%)",{"$f":"G75 * 'Commercial - Annual'!$F$4 * VLOOKUP(F75, $M$3:$N$7, 2, FALSE)","v":1.7652600000000001E-4}]
["Second",1,"Second Year (90-100%)",{"$f":"B76 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A76, $M$3:$N$7, 2, FALSE)","v":1.9615000000000001E-5},null,"Second",1,"Second Year (90-100%)",{"$f":"G76 * 'Commercial - Annual'!$F$4 * VLOOKUP(F76, $M$3:$N$7, 2, FALSE)","v":1.9614E-4}]
["Third",0.2,"Third Year (10-20%)",{"$f":"B77 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A77, $M$3:$N$7, 2, FALSE)","v":1.9615000000000002E-6},null,"Third",0.2,"Third Year (10-20%)",{"$f":"G77 * 'Commercial - Annual'!$F$4 * VLOOKUP(F77, $M$3:$N$7, 2, FALSE)","v":1.9614000000000002E-5}]
["Third",0.3,"Third Year (20-30%)",{"$f":"B78 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A78, $M$3:$N$7, 2, FALSE)","v":2.9422500000000001E-6},null,"Third",0.3,"Third Year (20-30%)",{"$f":"G78 * 'Commercial - Annual'!$F$4 * VLOOKUP(F78, $M$3:$N$7, 2, FALSE)","v":2.9420999999999998E-5}]
["Third",0.4,"Third Year (30-40%)",{"$f":"B79 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A79, $M$3:$N$7, 2, FALSE)","v":3.9230000000000004E-6},null,"Third",0.4,"Third Year (30-40%)",{"$f":"G79 * 'Commercial - Annual'!$F$4 * VLOOKUP(F79, $M$3:$N$7, 2, FALSE)","v":3.9228000000000005E-5}]
["Third",0.5,"Third Year (40-50%)",{"$f":"B80 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A80, $M$3:$N$7, 2, FALSE)","v":4.9037500000000003E-6},null,"Third",0.5,"Third Year (40-50%)",{"$f":"G80 * 'Commercial - Annual'!$F$4 * VLOOKUP(F80, $M$3:$N$7, 2, FALSE)","v":4.9035000000000001E-5}]
["Third",0.6,"Third Year (50-60%)",{"$f":"B81 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A81, $M$3:$N$7, 2, FALSE)","v":5.8845000000000002E-6},null,"Third",0.6,"Third Year (50-60%)",{"$f":"G81 * 'Commercial - Annual'!$F$4 * VLOOKUP(F81, $M$3:$N$7, 2, FALSE)","v":5.8841999999999997E-5}]
["Third",0.7,"Third Year (60-70%)",{"$f":"B82 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A82, $M$3:$N$7, 2, FALSE)","v":6.86525E-6},null,"Third",0.7,"Third Year (60-70%)",{"$f":"G82 * 'Commercial - Annual'!$F$4 * VLOOKUP(F82, $M$3:$N$7, 2, FALSE)","v":6.8649E-5}]
["Third",0.8,"Third Year (70-80%)",{"$f":"B83 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A83, $M$3:$N$7, 2, FALSE)","v":7.8460000000000008E-6},null,"Third",0.8,"Third Year (70-80%)",{"$f":"G83 * 'Commercial - Annual'!$F$4 * VLOOKUP(F83, $M$3:$N$7, 2, FALSE)","v":7.8456000000000009E-5}]
["Third",0.9,"Third Year (80-90%)",{"$f":"B84 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A84, $M$3:$N$7, 2, FALSE)","v":8.8267500000000015E-6},null,"Third",0.9,"Third Year (80-90%)",{"$f":"G84 * 'Commercial - Annual'!$F$4 * VLOOKUP(F84, $M$3:$N$7, 2, FALSE)","v":8.8263000000000005E-5}]
["Third",1,"Third Year (90-100%)",{"$f":"B85 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A85, $M$3:$N$7, 2, FALSE)","v":9.8075000000000005E-6},null,"Third",1,"Third Year (90-100%)",{"$f":"G85 * 'Commercial - Annual'!$F$4 * VLOOKUP(F85, $M$3:$N$7, 2, FALSE)","v":9.8070000000000001E-5}]
["Fourth",0.2,"Fourth Year (10-20%)",{"$f":"B86 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A86, $M$3:$N$7, 2, FALSE)","v":1.5692000000000002E-6},null,"Fourth",0.2,"Fourth Year (10-20%)",{"$f":"G86 * 'Commercial - Annual'!$F$4 * VLOOKUP(F86, $M$3:$N$7, 2, FALSE)","v":1.5691200000000003E-5}]
["Fourth",0.3,"Fourth Year (20-30%)",{"$f":"B87 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A87, $M$3:$N$7, 2, FALSE)","v":2.3538000000000002E-6},null,"Fourth",0.3,"Fourth Year (20-30%)",{"$f":"G87 * 'Commercial - Annual'!$F$4 * VLOOKUP(F87, $M$3:$N$7, 2, FALSE)","v":2.3536800000000001E-5}]
["Fourth",0.4,"Fourth Year (30-40%)",{"$f":"B88 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A88, $M$3:$N$7, 2, FALSE)","v":3.1384000000000003E-6},null,"Fourth",0.4,"Fourth Year (30-40%)",{"$f":"G88 * 'Commercial - Annual'!$F$4 * VLOOKUP(F88, $M$3:$N$7, 2, FALSE)","v":3.1382400000000006E-5}]
["Fourth",0.5,"Fourth Year (40-50%)",{"$f":"B89 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A89, $M$3:$N$7, 2, FALSE)","v":3.9230000000000004E-6},null,"Fourth",0.5,"Fourth Year (40-50%)",{"$f":"G89 * 'Commercial - Annual'!$F$4 * VLOOKUP(F89, $M$3:$N$7, 2, FALSE)","v":3.9228000000000005E-5}]
["Fourth",0.6,"Fourth Year (50-60%)",{"$f":"B90 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A90, $M$3:$N$7, 2, FALSE)","v":4.7076000000000005E-6},null,"Fourth",0.6,"Fourth Year (50-60%)",{"$f":"G90 * 'Commercial - Annual'!$F$4 * VLOOKUP(F90, $M$3:$N$7, 2, FALSE)","v":4.7073600000000003E-5}]
["Fourth",0.7,"Fourth Year (60-70%)",{"$f":"B91 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A91, $M$3:$N$7, 2, FALSE)","v":5.4922000000000005E-6},null,"Fourth",0.7,"Fourth Year (60-70%)",{"$f":"G91 * 'Commercial - Annual'!$F$4 * VLOOKUP(F91, $M$3:$N$7, 2, FALSE)","v":5.4919200000000001E-5}]
["Fourth",0.8,"Fourth Year (70-80%)",{"$f":"B92 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A92, $M$3:$N$7, 2, FALSE)","v":6.2768000000000006E-6},null,"Fourth",0.8,"Fourth Year (70-80%)",{"$f":"G92 * 'Commercial - Annual'!$F$4 * VLOOKUP(F92, $M$3:$N$7, 2, FALSE)","v":6.2764800000000013E-5}]
["Fourth",0.9,"Fourth Year (80-90%)",{"$f":"B93 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A93, $M$3:$N$7, 2, FALSE)","v":7.0614000000000015E-6},null,"Fourth",0.9,"Fourth Year (80-90%)",{"$f":"G93 * 'Commercial - Annual'!$F$4 * VLOOKUP(F93, $M$3:$N$7, 2, FALSE)","v":7.0610400000000004E-5}]
["Fourth",1,"Fourth Year (90-100%)",{"$f":"B94 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A94, $M$3:$N$7, 2, FALSE)","v":7.8460000000000008E-6},null,"Fourth",1,"Fourth Year (90-100%)",{"$f":"G94 * 'Commercial - Annual'!$F$4 * VLOOKUP(F94, $M$3:$N$7, 2, FALSE)","v":7.8456000000000009E-5}]
["Fifth",0.2,"Fifth Year (10-20%)",{"$f":"B95 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A95, $M$3:$N$7, 2, FALSE)","v":1.1769000000000001E-6},null,"Fifth",0.2,"Fifth Year (10-20%)",{"$f":"G95 * 'Commercial - Annual'!$F$4 * VLOOKUP(F95, $M$3:$N$7, 2, FALSE)","v":1.1768400000000001E-5}]
["Fifth",0.3,"Fifth Year (20-30%)",{"$f":"B96 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A96, $M$3:$N$7, 2, FALSE)","v":1.76535E-6},null,"Fifth",0.3,"Fifth Year (20-30%)",{"$f":"G96 * 'Commercial - Annual'!$F$4 * VLOOKUP(F96, $M$3:$N$7, 2, FALSE)","v":1.7652599999999998E-5}]
["Fifth",0.4,"Fifth Year (30-40%)",{"$f":"B97 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A97, $M$3:$N$7, 2, FALSE)","v":2.3538000000000002E-6},null,"Fifth",0.4,"Fifth Year (30-40%)",{"$f":"G97 * 'Commercial - Annual'!$F$4 * VLOOKUP(F97, $M$3:$N$7, 2, FALSE)","v":2.3536800000000001E-5}]
["Fifth",0.5,"Fifth Year (40-50%)",{"$f":"B98 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A98, $M$3:$N$7, 2, FALSE)","v":2.9422500000000001E-6},null,"Fifth",0.5,"Fifth Year (40-50%)",{"$f":"G98 * 'Commercial - Annual'!$F$4 * VLOOKUP(F98, $M$3:$N$7, 2, FALSE)","v":2.9420999999999998E-5}]
["Fifth",0.6,"Fifth Year (50-60%)",{"$f":"B99 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A99, $M$3:$N$7, 2, FALSE)","v":3.5306999999999999E-6},null,"Fifth",0.6,"Fifth Year (50-60%)",{"$f":"G99 * 'Commercial - Annual'!$F$4 * VLOOKUP(F99, $M$3:$N$7, 2, FALSE)","v":3.5305199999999995E-5}]
["Fifth",0.7,"Fifth Year (60-70%)",{"$f":"B100 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A100, $M$3:$N$7, 2, FALSE)","v":4.1191500000000002E-6},null,"Fifth",0.7,"Fifth Year (60-70%)",{"$f":"G100 * 'Commercial - Annual'!$F$4 * VLOOKUP(F100, $M$3:$N$7, 2, FALSE)","v":4.1189399999999996E-5}]
["Fifth",0.8,"Fifth Year (70-80%)",{"$f":"B101 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A101, $M$3:$N$7, 2, FALSE)","v":4.7076000000000005E-6},null,"Fifth",0.8,"Fifth Year (70-80%)",{"$f":"G101 * 'Commercial - Annual'!$F$4 * VLOOKUP(F101, $M$3:$N$7, 2, FALSE)","v":4.7073600000000003E-5}]
["Fifth",0.9,"Fifth Year (80-90%)",{"$f":"B102 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A102, $M$3:$N$7, 2, FALSE)","v":5.2960500000000007E-6},null,"Fifth",0.9,"Fifth Year (80-90%)",{"$f":"G102 * 'Commercial - Annual'!$F$4 * VLOOKUP(F102, $M$3:$N$7, 2, FALSE)","v":5.2957800000000003E-5}]
["Fifth",1,"Fifth Year (90-100%)",{"$f":"B103 * 'Commercial - Monthly'!$F$4 * VLOOKUP(A103, $M$3:$N$7, 2, FALSE)","v":5.8845000000000002E-6},null,"Fifth",1,"Fifth Year (90-100%)",{"$f":"G103 * 'Commercial - Annual'!$F$4 * VLOOKUP(F103, $M$3:$N$7, 2, FALSE)","v":5.8841999999999997E-5}]
[]
[]
[]
[]
[null,null,"Fire (Office)",null,null,null,null,"Fire (Office)"]
[null,null,"Monthly",null,null,null,null,"Annual"]
[]
["First",0.2,"First Year (10-20%)",{"$f":"B111 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A111, $M$3:$N$7, 2, FALSE)","v":5.6380000000000001E-6},null,"First",0.2,"First Year (10-20%)",{"$f":"G111 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F111, $M$3:$N$7, 2, FALSE)","v":5.6375999999999997E-5}]
["First",0.3,"First Year (20-30%)",{"$f":"B112 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A112, $M$3:$N$7, 2, FALSE)","v":8.4569999999999988E-6},null,"First",0.3,"First Year (20-30%)",{"$f":"G112 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F112, $M$3:$N$7, 2, FALSE)","v":8.4563999999999985E-5}]
["First",0.4,"First Year (30-40%)",{"$f":"B113 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A113, $M$3:$N$7, 2, FALSE)","v":1.1276E-5},null,"First",0.4,"First Year (30-40%)",{"$f":"G113 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F113, $M$3:$N$7, 2, FALSE)","v":1.1275199999999999E-4}]
["First",0.5,"First Year (40-50%)",{"$f":"B114 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A114, $M$3:$N$7, 2, FALSE)","v":1.4095E-5},null,"First",0.5,"First Year (40-50%)",{"$f":"G114 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F114, $M$3:$N$7, 2, FALSE)","v":1.4093999999999999E-4}]
["First",0.6,"First Year (50-60%)",{"$f":"B115 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A115, $M$3:$N$7, 2, FALSE)","v":1.6913999999999998E-5},null,"First",0.6,"First Year (50-60%)",{"$f":"G115 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F115, $M$3:$N$7, 2, FALSE)","v":1.6912799999999997E-4}]
["First",0.7,"First Year (60-70%)",{"$f":"B116 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A116, $M$3:$N$7, 2, FALSE)","v":1.9732999999999999E-5},null,"First",0.7,"First Year (60-70%)",{"$f":"G116 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F116, $M$3:$N$7, 2, FALSE)","v":1.9731599999999998E-4}]
["First",0.8,"First Year (70-80%)",{"$f":"B117 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A117, $M$3:$N$7, 2, FALSE)","v":2.2552E-5},null,"First",0.8,"First Year (70-80%)",{"$f":"G117 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F117, $M$3:$N$7, 2, FALSE)","v":2.2550399999999999E-4}]
["First",0.9,"First Year (80-90%)",{"$f":"B118 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A118, $M$3:$N$7, 2, FALSE)","v":2.5371000000000002E-5},null,"First",0.9,"First Year (80-90%)",{"$f":"G118 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F118, $M$3:$N$7, 2, FALSE)","v":2.5369199999999997E-4}]
["First",1,"First Year (90-100%)",{"$f":"B119 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A119, $M$3:$N$7, 2, FALSE)","v":2.8189999999999999E-5},null,"First",1,"First Year (90-100%)",{"$f":"G119 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F119, $M$3:$N$7, 2, FALSE)","v":2.8187999999999998E-4}]
["Second",0.2,"Second Year (10-20%)",{"$f":"B120 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A120, $M$3:$N$7, 2, FALSE)","v":2.819E-6},null,"Second",0.2,"Second Year (10-20%)",{"$f":"G120 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F120, $M$3:$N$7, 2, FALSE)","v":2.8187999999999998E-5}]
["Second",0.3,"Second Year (20-30%)",{"$f":"B121 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A121, $M$3:$N$7, 2, FALSE)","v":4.2284999999999994E-6},null,"Second",0.3,"Second Year (20-30%)",{"$f":"G121 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F121, $M$3:$N$7, 2, FALSE)","v":4.2281999999999993E-5}]
["Second",0.4,"Second Year (30-40%)",{"$f":"B122 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A122, $M$3:$N$7, 2, FALSE)","v":5.6380000000000001E-6},null,"Second",0.4,"Second Year (30-40%)",{"$f":"G122 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F122, $M$3:$N$7, 2, FALSE)","v":5.6375999999999997E-5}]
["Second",0.5,"Second Year (40-50%)",{"$f":"B123 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A123, $M$3:$N$7, 2, FALSE)","v":7.0474999999999999E-6},null,"Second",0.5,"Second Year (40-50%)",{"$f":"G123 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F123, $M$3:$N$7, 2, FALSE)","v":7.0469999999999994E-5}]
["Second",0.6,"Second Year (50-60%)",{"$f":"B124 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A124, $M$3:$N$7, 2, FALSE)","v":8.4569999999999988E-6},null,"Second",0.6,"Second Year (50-60%)",{"$f":"G124 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F124, $M$3:$N$7, 2, FALSE)","v":8.4563999999999985E-5}]
["Second",0.7,"Second Year (60-70%)",{"$f":"B125 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A125, $M$3:$N$7, 2, FALSE)","v":9.8664999999999995E-6},null,"Second",0.7,"Second Year (60-70%)",{"$f":"G125 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F125, $M$3:$N$7, 2, FALSE)","v":9.865799999999999E-5}]
["Second",0.8,"Second Year (70-80%)",{"$f":"B126 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A126, $M$3:$N$7, 2, FALSE)","v":1.1276E-5},null,"Second",0.8,"Second Year (70-80%)",{"$f":"G126 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F126, $M$3:$N$7, 2, FALSE)","v":1.1275199999999999E-4}]
["Second",0.9,"Second Year (80-90%)",{"$f":"B127 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A127, $M$3:$N$7, 2, FALSE)","v":1.2685500000000001E-5},null,"Second",0.9,"Second Year (80-90%)",{"$f":"G127 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F127, $M$3:$N$7, 2, FALSE)","v":1.2684599999999998E-4}]
["Second",1,"Second Year (90-100%)",{"$f":"B128 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A128, $M$3:$N$7, 2, FALSE)","v":1.4095E-5},null,"Second",1,"Second Year (90-100%)",{"$f":"G128 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F128, $M$3:$N$7, 2, FALSE)","v":1.4093999999999999E-4}]
["Third",0.2,"Third Year (10-20%)",{"$f":"B129 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A129, $M$3:$N$7, 2, FALSE)","v":1.4095E-6},null,"Third",0.2,"Third Year (10-20%)",{"$f":"G129 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F129, $M$3:$N$7, 2, FALSE)","v":1.4093999999999999E-5}]
["Third",0.3,"Third Year (20-30%)",{"$f":"B130 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A130, $M$3:$N$7, 2, FALSE)","v":2.1142499999999997E-6},null,"Third",0.3,"Third Year (20-30%)",{"$f":"G130 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F130, $M$3:$N$7, 2, FALSE)","v":2.1140999999999996E-5}]
["Third",0.4,"Third Year (30-40%)",{"$f":"B131 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A131, $M$3:$N$7, 2, FALSE)","v":2.819E-6},null,"Third",0.4,"Third Year (30-40%)",{"$f":"G131 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F131, $M$3:$N$7, 2, FALSE)","v":2.8187999999999998E-5}]
["Third",0.5,"Third Year (40-50%)",{"$f":"B132 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A132, $M$3:$N$7, 2, FALSE)","v":3.5237499999999999E-6},null,"Third",0.5,"Third Year (40-50%)",{"$f":"G132 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F132, $M$3:$N$7, 2, FALSE)","v":3.5234999999999997E-5}]
["Third",0.6,"Third Year (50-60%)",{"$f":"B133 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A133, $M$3:$N$7, 2, FALSE)","v":4.2284999999999994E-6},null,"Third",0.6,"Third Year (50-60%)",{"$f":"G133 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F133, $M$3:$N$7, 2, FALSE)","v":4.2281999999999993E-5}]
["Third",0.7,"Third Year (60-70%)",{"$f":"B134 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A134, $M$3:$N$7, 2, FALSE)","v":4.9332499999999997E-6},null,"Third",0.7,"Third Year (60-70%)",{"$f":"G134 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F134, $M$3:$N$7, 2, FALSE)","v":4.9328999999999995E-5}]
["Third",0.8,"Third Year (70-80%)",{"$f":"B135 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A135, $M$3:$N$7, 2, FALSE)","v":5.6380000000000001E-6},null,"Third",0.8,"Third Year (70-80%)",{"$f":"G135 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F135, $M$3:$N$7, 2, FALSE)","v":5.6375999999999997E-5}]
["Third",0.9,"Third Year (80-90%)",{"$f":"B136 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A136, $M$3:$N$7, 2, FALSE)","v":6.3427500000000004E-6},null,"Third",0.9,"Third Year (80-90%)",{"$f":"G136 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F136, $M$3:$N$7, 2, FALSE)","v":6.3422999999999992E-5}]
["Third",1,"Third Year (90-100%)",{"$f":"B137 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A137, $M$3:$N$7, 2, FALSE)","v":7.0474999999999999E-6},null,"Third",1,"Third Year (90-100%)",{"$f":"G137 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F137, $M$3:$N$7, 2, FALSE)","v":7.0469999999999994E-5}]
["Fourth",0.2,"Fourth Year (10-20%)",{"$f":"B138 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A138, $M$3:$N$7, 2, FALSE)","v":1.1276E-6},null,"Fourth",0.2,"Fourth Year (10-20%)",{"$f":"G138 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F138, $M$3:$N$7, 2, FALSE)","v":1.12752E-5}]
["Fourth",0.3,"Fourth Year (20-30%)",{"$f":"B139 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A139, $M$3:$N$7, 2, FALSE)","v":1.6913999999999998E-6},null,"Fourth",0.3,"Fourth Year (20-30%)",{"$f":"G139 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F139, $M$3:$N$7, 2, FALSE)","v":1.6912799999999998E-5}]
["Fourth",0.4,"Fourth Year (30-40%)",{"$f":"B140 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A140, $M$3:$N$7, 2, FALSE)","v":2.2552E-6},null,"Fourth",0.4,"Fourth Year (30-40%)",{"$f":"G140 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F140, $M$3:$N$7, 2, FALSE)","v":2.25504E-5}]
["Fourth",0.5,"Fourth Year (40-50%)",{"$f":"B141 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A141, $M$3:$N$7, 2, FALSE)","v":2.819E-6},null,"Fourth",0.5,"Fourth Year (40-50%)",{"$f":"G141 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F141, $M$3:$N$7, 2, FALSE)","v":2.8187999999999998E-5}]
["Fourth",0.6,"Fourth Year (50-60%)",{"$f":"B142 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A142, $M$3:$N$7, 2, FALSE)","v":3.3827999999999996E-6},null,"Fourth",0.6,"Fourth Year (50-60%)",{"$f":"G142 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F142, $M$3:$N$7, 2, FALSE)","v":3.3825599999999997E-5}]
["Fourth",0.7,"Fourth Year (60-70%)",{"$f":"B143 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A143, $M$3:$N$7, 2, FALSE)","v":3.9465999999999996E-6},null,"Fourth",0.7,"Fourth Year (60-70%)",{"$f":"G143 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F143, $M$3:$N$7, 2, FALSE)","v":3.9463199999999999E-5}]
["Fourth",0.8,"Fourth Year (70-80%)",{"$f":"B144 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A144, $M$3:$N$7, 2, FALSE)","v":4.5104E-6},null,"Fourth",0.8,"Fourth Year (70-80%)",{"$f":"G144 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F144, $M$3:$N$7, 2, FALSE)","v":4.51008E-5}]
["Fourth",0.9,"Fourth Year (80-90%)",{"$f":"B145 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A145, $M$3:$N$7, 2, FALSE)","v":5.0742000000000005E-6},null,"Fourth",0.9,"Fourth Year (80-90%)",{"$f":"G145 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F145, $M$3:$N$7, 2, FALSE)","v":5.0738399999999995E-5}]
["Fourth",1,"Fourth Year (90-100%)",{"$f":"B146 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A146, $M$3:$N$7, 2, FALSE)","v":5.6380000000000001E-6},null,"Fourth",1,"Fourth Year (90-100%)",{"$f":"G146 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F146, $M$3:$N$7, 2, FALSE)","v":5.6375999999999997E-5}]
["Fifth",0.2,"Fifth Year (10-20%)",{"$f":"B147 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A147, $M$3:$N$7, 2, FALSE)","v":8.4570000000000001E-7},null,"Fifth",0.2,"Fifth Year (10-20%)",{"$f":"G147 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F147, $M$3:$N$7, 2, FALSE)","v":8.4563999999999992E-6}]
["Fifth",0.3,"Fifth Year (20-30%)",{"$f":"B148 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A148, $M$3:$N$7, 2, FALSE)","v":1.2685499999999997E-6},null,"Fifth",0.3,"Fifth Year (20-30%)",{"$f":"G148 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F148, $M$3:$N$7, 2, FALSE)","v":1.2684599999999997E-5}]
["Fifth",0.4,"Fifth Year (30-40%)",{"$f":"B149 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A149, $M$3:$N$7, 2, FALSE)","v":1.6914E-6},null,"Fifth",0.4,"Fifth Year (30-40%)",{"$f":"G149 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F149, $M$3:$N$7, 2, FALSE)","v":1.6912799999999998E-5}]
["Fifth",0.5,"Fifth Year (40-50%)",{"$f":"B150 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A150, $M$3:$N$7, 2, FALSE)","v":2.1142499999999997E-6},null,"Fifth",0.5,"Fifth Year (40-50%)",{"$f":"G150 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F150, $M$3:$N$7, 2, FALSE)","v":2.1140999999999996E-5}]
["Fifth",0.6,"Fifth Year (50-60%)",{"$f":"B151 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A151, $M$3:$N$7, 2, FALSE)","v":2.5370999999999994E-6},null,"Fifth",0.6,"Fifth Year (50-60%)",{"$f":"G151 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F151, $M$3:$N$7, 2, FALSE)","v":2.5369199999999994E-5}]
["Fifth",0.7,"Fifth Year (60-70%)",{"$f":"B152 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A152, $M$3:$N$7, 2, FALSE)","v":2.9599499999999999E-6},null,"Fifth",0.7,"Fifth Year (60-70%)",{"$f":"G152 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F152, $M$3:$N$7, 2, FALSE)","v":2.9597399999999996E-5}]
["Fifth",0.8,"Fifth Year (70-80%)",{"$f":"B153 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A153, $M$3:$N$7, 2, FALSE)","v":3.3828E-6},null,"Fifth",0.8,"Fifth Year (70-80%)",{"$f":"G153 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F153, $M$3:$N$7, 2, FALSE)","v":3.3825599999999997E-5}]
["Fifth",0.9,"Fifth Year (80-90%)",{"$f":"B154 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A154, $M$3:$N$7, 2, FALSE)","v":3.8056500000000001E-6},null,"Fifth",0.9,"Fifth Year (80-90%)",{"$f":"G154 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F154, $M$3:$N$7, 2, FALSE)","v":3.8053799999999991E-5}]
["Fifth",1,"Fifth Year (90-100%)",{"$f":"B155 * 'Fire (Office) - Monthly'!$F$4 * VLOOKUP(A155, $M$3:$N$7, 2, FALSE)","v":4.2284999999999994E-6},null,"Fifth",1,"Fifth Year (90-100%)",{"$f":"G155 * 'Fire (Office) - Annual'!$F$4 * VLOOKUP(F155, $M$3:$N$7, 2, FALSE)","v":4.2281999999999993E-5}]
[]
[]
[]
[]
[null,null,"Domestic (Tertiary)",null,null,null,null,"Domestic (Tertiary)"]
[null,null,"Monthly",null,null,null,null,"Annual"]
[]
["First",0.2,"First Year (10-20%)",{"$f":"B163 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A163, $M$3:$N$7, 2, FALSE)","v":1.1780000000000002E-6},null,"First",0.2,"First Year (10-20%)",{"$f":"G163 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F163, $M$3:$N$7, 2, FALSE)","v":1.1772000000000002E-5}]
["First",0.3,"First Year (20-30%)",{"$f":"B164 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A164, $M$3:$N$7, 2, FALSE)","v":1.767E-6},null,"First",0.3,"First Year (20-30%)",{"$f":"G164 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F164, $M$3:$N$7, 2, FALSE)","v":1.7657999999999999E-5}]
["First",0.4,"First Year (30-40%)",{"$f":"B165 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A165, $M$3:$N$7, 2, FALSE)","v":2.3560000000000004E-6},null,"First",0.4,"First Year (30-40%)",{"$f":"G165 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F165, $M$3:$N$7, 2, FALSE)","v":2.3544000000000004E-5}]
["First",0.5,"First Year (40-50%)",{"$f":"B166 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A166, $M$3:$N$7, 2, FALSE)","v":2.9450000000000002E-6},null,"First",0.5,"First Year (40-50%)",{"$f":"G166 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F166, $M$3:$N$7, 2, FALSE)","v":2.9430000000000001E-5}]
["First",0.6,"First Year (50-60%)",{"$f":"B167 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A167, $M$3:$N$7, 2, FALSE)","v":3.534E-6},null,"First",0.6,"First Year (50-60%)",{"$f":"G167 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F167, $M$3:$N$7, 2, FALSE)","v":3.5315999999999999E-5}]
["First",0.7,"First Year (60-70%)",{"$f":"B168 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A168, $M$3:$N$7, 2, FALSE)","v":4.1230000000000002E-6},null,"First",0.7,"First Year (60-70%)",{"$f":"G168 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F168, $M$3:$N$7, 2, FALSE)","v":4.1201999999999996E-5}]
["First",0.8,"First Year (70-80%)",{"$f":"B169 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A169, $M$3:$N$7, 2, FALSE)","v":4.7120000000000008E-6},null,"First",0.8,"First Year (70-80%)",{"$f":"G169 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F169, $M$3:$N$7, 2, FALSE)","v":4.7088000000000007E-5}]
["First",0.9,"First Year (80-90%)",{"$f":"B170 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A170, $M$3:$N$7, 2, FALSE)","v":5.3010000000000006E-6},null,"First",0.9,"First Year (80-90%)",{"$f":"G170 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F170, $M$3:$N$7, 2, FALSE)","v":5.2974000000000005E-5}]
["First",1,"First Year (90-100%)",{"$f":"B171 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A171, $M$3:$N$7, 2, FALSE)","v":5.8900000000000004E-6},null,"First",1,"First Year (90-100%)",{"$f":"G171 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F171, $M$3:$N$7, 2, FALSE)","v":5.8860000000000002E-5}]
["Second",0.2,"Second Year (10-20%)",{"$f":"B172 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A172, $M$3:$N$7, 2, FALSE)","v":5.890000000000001E-7},null,"Second",0.2,"Second Year (10-20%)",{"$f":"G172 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F172, $M$3:$N$7, 2, FALSE)","v":5.8860000000000009E-6}]
["Second",0.3,"Second Year (20-30%)",{"$f":"B173 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A173, $M$3:$N$7, 2, FALSE)","v":8.8349999999999999E-7},null,"Second",0.3,"Second Year (20-30%)",{"$f":"G173 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F173, $M$3:$N$7, 2, FALSE)","v":8.8289999999999997E-6}]
["Second",0.4,"Second Year (30-40%)",{"$f":"B174 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A174, $M$3:$N$7, 2, FALSE)","v":1.1780000000000002E-6},null,"Second",0.4,"Second Year (30-40%)",{"$f":"G174 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F174, $M$3:$N$7, 2, FALSE)","v":1.1772000000000002E-5}]
["Second",0.5,"Second Year (40-50%)",{"$f":"B175 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A175, $M$3:$N$7, 2, FALSE)","v":1.4725000000000001E-6},null,"Second",0.5,"Second Year (40-50%)",{"$f":"G175 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F175, $M$3:$N$7, 2, FALSE)","v":1.4715000000000001E-5}]
["Second",0.6,"Second Year (50-60%)",{"$f":"B176 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A176, $M$3:$N$7, 2, FALSE)","v":1.767E-6},null,"Second",0.6,"Second Year (50-60%)",{"$f":"G176 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F176, $M$3:$N$7, 2, FALSE)","v":1.7657999999999999E-5}]
["Second",0.7,"Second Year (60-70%)",{"$f":"B177 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A177, $M$3:$N$7, 2, FALSE)","v":2.0615000000000001E-6},null,"Second",0.7,"Second Year (60-70%)",{"$f":"G177 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F177, $M$3:$N$7, 2, FALSE)","v":2.0600999999999998E-5}]
["Second",0.8,"Second Year (70-80%)",{"$f":"B178 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A178, $M$3:$N$7, 2, FALSE)","v":2.3560000000000004E-6},null,"Second",0.8,"Second Year (70-80%)",{"$f":"G178 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F178, $M$3:$N$7, 2, FALSE)","v":2.3544000000000004E-5}]
["Second",0.9,"Second Year (80-90%)",{"$f":"B179 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A179, $M$3:$N$7, 2, FALSE)","v":2.6505000000000003E-6},null,"Second",0.9,"Second Year (80-90%)",{"$f":"G179 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F179, $M$3:$N$7, 2, FALSE)","v":2.6487000000000002E-5}]
["Second",1,"Second Year (90-100%)",{"$f":"B180 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A180, $M$3:$N$7, 2, FALSE)","v":2.9450000000000002E-6},null,"Second",1,"Second Year (90-100%)",{"$f":"G180 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F180, $M$3:$N$7, 2, FALSE)","v":2.9430000000000001E-5}]
["Third",0.2,"Third Year (10-20%)",{"$f":"B181 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A181, $M$3:$N$7, 2, FALSE)","v":2.9450000000000005E-7},null,"Third",0.2,"Third Year (10-20%)",{"$f":"G181 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F181, $M$3:$N$7, 2, FALSE)","v":2.9430000000000005E-6}]
["Third",0.3,"Third Year (20-30%)",{"$f":"B182 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A182, $M$3:$N$7, 2, FALSE)","v":4.4175E-7},null,"Third",0.3,"Third Year (20-30%)",{"$f":"G182 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F182, $M$3:$N$7, 2, FALSE)","v":4.4144999999999998E-6}]
["Third",0.4,"Third Year (30-40%)",{"$f":"B183 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A183, $M$3:$N$7, 2, FALSE)","v":5.890000000000001E-7},null,"Third",0.4,"Third Year (30-40%)",{"$f":"G183 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F183, $M$3:$N$7, 2, FALSE)","v":5.8860000000000009E-6}]
["Third",0.5,"Third Year (40-50%)",{"$f":"B184 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A184, $M$3:$N$7, 2, FALSE)","v":7.3625000000000004E-7},null,"Third",0.5,"Third Year (40-50%)",{"$f":"G184 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F184, $M$3:$N$7, 2, FALSE)","v":7.3575000000000003E-6}]
["Third",0.6,"Third Year (50-60%)",{"$f":"B185 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A185, $M$3:$N$7, 2, FALSE)","v":8.8349999999999999E-7},null,"Third",0.6,"Third Year (50-60%)",{"$f":"G185 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F185, $M$3:$N$7, 2, FALSE)","v":8.8289999999999997E-6}]
["Third",0.7,"Third Year (60-70%)",{"$f":"B186 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A186, $M$3:$N$7, 2, FALSE)","v":1.03075E-6},null,"Third",0.7,"Third Year (60-70%)",{"$f":"G186 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F186, $M$3:$N$7, 2, FALSE)","v":1.0300499999999999E-5}]
["Third",0.8,"Third Year (70-80%)",{"$f":"B187 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A187, $M$3:$N$7, 2, FALSE)","v":1.1780000000000002E-6},null,"Third",0.8,"Third Year (70-80%)",{"$f":"G187 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F187, $M$3:$N$7, 2, FALSE)","v":1.1772000000000002E-5}]
["Third",0.9,"Third Year (80-90%)",{"$f":"B188 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A188, $M$3:$N$7, 2, FALSE)","v":1.3252500000000001E-6},null,"Third",0.9,"Third Year (80-90%)",{"$f":"G188 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F188, $M$3:$N$7, 2, FALSE)","v":1.3243500000000001E-5}]
["Third",1,"Third Year (90-100%)",{"$f":"B189 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A189, $M$3:$N$7, 2, FALSE)","v":1.4725000000000001E-6},null,"Third",1,"Third Year (90-100%)",{"$f":"G189 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F189, $M$3:$N$7, 2, FALSE)","v":1.4715000000000001E-5}]
["Fourth",0.2,"Fourth Year (10-20%)",{"$f":"B190 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A190, $M$3:$N$7, 2, FALSE)","v":2.3560000000000005E-7},null,"Fourth",0.2,"Fourth Year (10-20%)",{"$f":"G190 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F190, $M$3:$N$7, 2, FALSE)","v":2.3544000000000007E-6}]
["Fourth",0.3,"Fourth Year (20-30%)",{"$f":"B191 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A191, $M$3:$N$7, 2, FALSE)","v":3.5340000000000003E-7},null,"Fourth",0.3,"Fourth Year (20-30%)",{"$f":"G191 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F191, $M$3:$N$7, 2, FALSE)","v":3.5316000000000002E-6}]
["Fourth",0.4,"Fourth Year (30-40%)",{"$f":"B192 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A192, $M$3:$N$7, 2, FALSE)","v":4.7120000000000009E-7},null,"Fourth",0.4,"Fourth Year (30-40%)",{"$f":"G192 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F192, $M$3:$N$7, 2, FALSE)","v":4.7088000000000014E-6}]
["Fourth",0.5,"Fourth Year (40-50%)",{"$f":"B193 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A193, $M$3:$N$7, 2, FALSE)","v":5.890000000000001E-7},null,"Fourth",0.5,"Fourth Year (40-50%)",{"$f":"G193 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F193, $M$3:$N$7, 2, FALSE)","v":5.8860000000000009E-6}]
["Fourth",0.6,"Fourth Year (50-60%)",{"$f":"B194 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A194, $M$3:$N$7, 2, FALSE)","v":7.0680000000000006E-7},null,"Fourth",0.6,"Fourth Year (50-60%)",{"$f":"G194 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F194, $M$3:$N$7, 2, FALSE)","v":7.0632000000000004E-6}]
["Fourth",0.7,"Fourth Year (60-70%)",{"$f":"B195 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A195, $M$3:$N$7, 2, FALSE)","v":8.2460000000000012E-7},null,"Fourth",0.7,"Fourth Year (60-70%)",{"$f":"G195 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F195, $M$3:$N$7, 2, FALSE)","v":8.2403999999999999E-6}]
["Fourth",0.8,"Fourth Year (70-80%)",{"$f":"B196 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A196, $M$3:$N$7, 2, FALSE)","v":9.4240000000000018E-7},null,"Fourth",0.8,"Fourth Year (70-80%)",{"$f":"G196 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F196, $M$3:$N$7, 2, FALSE)","v":9.4176000000000028E-6}]
["Fourth",0.9,"Fourth Year (80-90%)",{"$f":"B197 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A197, $M$3:$N$7, 2, FALSE)","v":1.0602000000000002E-6},null,"Fourth",0.9,"Fourth Year (80-90%)",{"$f":"G197 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F197, $M$3:$N$7, 2, FALSE)","v":1.0594800000000002E-5}]
["Fourth",1,"Fourth Year (90-100%)",{"$f":"B198 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A198, $M$3:$N$7, 2, FALSE)","v":1.1780000000000002E-6},null,"Fourth",1,"Fourth Year (90-100%)",{"$f":"G198 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F198, $M$3:$N$7, 2, FALSE)","v":1.1772000000000002E-5}]
["Fifth",0.2,"Fifth Year (10-20%)",{"$f":"B199 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A199, $M$3:$N$7, 2, FALSE)","v":1.7670000000000001E-7},null,"Fifth",0.2,"Fifth Year (10-20%)",{"$f":"G199 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F199, $M$3:$N$7, 2, FALSE)","v":1.7658000000000001E-6}]
["Fifth",0.3,"Fifth Year (20-30%)",{"$f":"B200 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A200, $M$3:$N$7, 2, FALSE)","v":2.6505000000000001E-7},null,"Fifth",0.3,"Fifth Year (20-30%)",{"$f":"G200 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F200, $M$3:$N$7, 2, FALSE)","v":2.6486999999999997E-6}]
["Fifth",0.4,"Fifth Year (30-40%)",{"$f":"B201 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A201, $M$3:$N$7, 2, FALSE)","v":3.5340000000000003E-7},null,"Fifth",0.4,"Fifth Year (30-40%)",{"$f":"G201 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F201, $M$3:$N$7, 2, FALSE)","v":3.5316000000000002E-6}]
["Fifth",0.5,"Fifth Year (40-50%)",{"$f":"B202 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A202, $M$3:$N$7, 2, FALSE)","v":4.4175E-7},null,"Fifth",0.5,"Fifth Year (40-50%)",{"$f":"G202 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F202, $M$3:$N$7, 2, FALSE)","v":4.4144999999999998E-6}]
["Fifth",0.6,"Fifth Year (50-60%)",{"$f":"B203 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A203, $M$3:$N$7, 2, FALSE)","v":5.3010000000000002E-7},null,"Fifth",0.6,"Fifth Year (50-60%)",{"$f":"G203 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F203, $M$3:$N$7, 2, FALSE)","v":5.2973999999999995E-6}]
["Fifth",0.7,"Fifth Year (60-70%)",{"$f":"B204 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A204, $M$3:$N$7, 2, FALSE)","v":6.1844999999999998E-7},null,"Fifth",0.7,"Fifth Year (60-70%)",{"$f":"G204 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F204, $M$3:$N$7, 2, FALSE)","v":6.1802999999999991E-6}]
["Fifth",0.8,"Fifth Year (70-80%)",{"$f":"B205 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A205, $M$3:$N$7, 2, FALSE)","v":7.0680000000000006E-7},null,"Fifth",0.8,"Fifth Year (70-80%)",{"$f":"G205 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F205, $M$3:$N$7, 2, FALSE)","v":7.0632000000000004E-6}]
["Fifth",0.9,"Fifth Year (80-90%)",{"$f":"B206 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A206, $M$3:$N$7, 2, FALSE)","v":7.9515000000000002E-7},null,"Fifth",0.9,"Fifth Year (80-90%)",{"$f":"G206 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F206, $M$3:$N$7, 2, FALSE)","v":7.9461E-6}]
["Fifth",1,"Fifth Year (90-100%)",{"$f":"B207 * 'Domestic (Tertiary) - Monthly'!$F$4 * VLOOKUP(A207, $M$3:$N$7, 2, FALSE)","v":8.8349999999999999E-7},null,"Fifth",1,"Fifth Year (90-100%)",{"$f":"G207 * 'Domestic (Tertiary) - Annual'!$F$4 * VLOOKUP(F207, $M$3:$N$7, 2, FALSE)","v":8.8289999999999997E-6}]
[]
[]
[]
[]
[]
[null,null,"Municipalities",null,null,null,null,"Municipalities"]
[null,null,"Monthly",null,null,null,null,"Annual"]
[]
["First",0.2,"First Year (10-20%)",{"$f":"B216 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A216, $M$3:$N$7, 2, FALSE)","v":7.9859999999999994E-6},null,"First",0.2,"First Year (10-20%)",{"$f":"G216 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F216, $M$3:$N$7, 2, FALSE)","v":7.9865999999999997E-5}]
["First",0.3,"First Year (20-30%)",{"$f":"B217 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A217, $M$3:$N$7, 2, FALSE)","v":1.1979E-5},null,"First",0.3,"First Year (20-30%)",{"$f":"G217 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F217, $M$3:$N$7, 2, FALSE)","v":1.19799E-4}]
["First",0.4,"First Year (30-40%)",{"$f":"B218 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A218, $M$3:$N$7, 2, FALSE)","v":1.5971999999999999E-5},null,"First",0.4,"First Year (30-40%)",{"$f":"G218 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F218, $M$3:$N$7, 2, FALSE)","v":1.5973199999999999E-4}]
["First",0.5,"First Year (40-50%)",{"$f":"B219 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A219, $M$3:$N$7, 2, FALSE)","v":1.9964999999999999E-5},null,"First",0.5,"First Year (40-50%)",{"$f":"G219 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F219, $M$3:$N$7, 2, FALSE)","v":1.9966499999999999E-4}]
["First",0.6,"First Year (50-60%)",{"$f":"B220 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A220, $M$3:$N$7, 2, FALSE)","v":2.3958E-5},null,"First",0.6,"First Year (50-60%)",{"$f":"G220 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F220, $M$3:$N$7, 2, FALSE)","v":2.3959799999999999E-4}]
["First",0.7,"First Year (60-70%)",{"$f":"B221 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A221, $M$3:$N$7, 2, FALSE)","v":2.7950999999999997E-5},null,"First",0.7,"First Year (60-70%)",{"$f":"G221 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F221, $M$3:$N$7, 2, FALSE)","v":2.7953099999999996E-4}]
["First",0.8,"First Year (70-80%)",{"$f":"B222 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A222, $M$3:$N$7, 2, FALSE)","v":3.1943999999999998E-5},null,"First",0.8,"First Year (70-80%)",{"$f":"G222 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F222, $M$3:$N$7, 2, FALSE)","v":3.1946399999999999E-4}]
["First",0.9,"First Year (80-90%)",{"$f":"B223 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A223, $M$3:$N$7, 2, FALSE)","v":3.5936999999999998E-5},null,"First",0.9,"First Year (80-90%)",{"$f":"G223 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F223, $M$3:$N$7, 2, FALSE)","v":3.5939700000000002E-4}]
["First",1,"First Year (90-100%)",{"$f":"B224 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A224, $M$3:$N$7, 2, FALSE)","v":3.9929999999999999E-5},null,"First",1,"First Year (90-100%)",{"$f":"G224 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F224, $M$3:$N$7, 2, FALSE)","v":3.9932999999999999E-4}]
["Second",0.2,"Second Year (10-20%)",{"$f":"B225 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A225, $M$3:$N$7, 2, FALSE)","v":3.9929999999999997E-6},null,"Second",0.2,"Second Year (10-20%)",{"$f":"G225 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F225, $M$3:$N$7, 2, FALSE)","v":3.9932999999999999E-5}]
["Second",0.3,"Second Year (20-30%)",{"$f":"B226 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A226, $M$3:$N$7, 2, FALSE)","v":5.9895E-6},null,"Second",0.3,"Second Year (20-30%)",{"$f":"G226 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F226, $M$3:$N$7, 2, FALSE)","v":5.9899499999999998E-5}]
["Second",0.4,"Second Year (30-40%)",{"$f":"B227 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A227, $M$3:$N$7, 2, FALSE)","v":7.9859999999999994E-6},null,"Second",0.4,"Second Year (30-40%)",{"$f":"G227 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F227, $M$3:$N$7, 2, FALSE)","v":7.9865999999999997E-5}]
["Second",0.5,"Second Year (40-50%)",{"$f":"B228 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A228, $M$3:$N$7, 2, FALSE)","v":9.9824999999999997E-6},null,"Second",0.5,"Second Year (40-50%)",{"$f":"G228 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F228, $M$3:$N$7, 2, FALSE)","v":9.9832499999999997E-5}]
["Second",0.6,"Second Year (50-60%)",{"$f":"B229 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A229, $M$3:$N$7, 2, FALSE)","v":1.1979E-5},null,"Second",0.6,"Second Year (50-60%)",{"$f":"G229 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F229, $M$3:$N$7, 2, FALSE)","v":1.19799E-4}]
["Second",0.7,"Second Year (60-70%)",{"$f":"B230 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A230, $M$3:$N$7, 2, FALSE)","v":1.3975499999999999E-5},null,"Second",0.7,"Second Year (60-70%)",{"$f":"G230 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F230, $M$3:$N$7, 2, FALSE)","v":1.3976549999999998E-4}]
["Second",0.8,"Second Year (70-80%)",{"$f":"B231 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A231, $M$3:$N$7, 2, FALSE)","v":1.5971999999999999E-5},null,"Second",0.8,"Second Year (70-80%)",{"$f":"G231 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F231, $M$3:$N$7, 2, FALSE)","v":1.5973199999999999E-4}]
["Second",0.9,"Second Year (80-90%)",{"$f":"B232 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A232, $M$3:$N$7, 2, FALSE)","v":1.7968499999999999E-5},null,"Second",0.9,"Second Year (80-90%)",{"$f":"G232 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F232, $M$3:$N$7, 2, FALSE)","v":1.7969850000000001E-4}]
["Second",1,"Second Year (90-100%)",{"$f":"B233 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A233, $M$3:$N$7, 2, FALSE)","v":1.9964999999999999E-5},null,"Second",1,"Second Year (90-100%)",{"$f":"G233 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F233, $M$3:$N$7, 2, FALSE)","v":1.9966499999999999E-4}]
["Third",0.2,"Third Year (10-20%)",{"$f":"B234 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A234, $M$3:$N$7, 2, FALSE)","v":1.9964999999999999E-6},null,"Third",0.2,"Third Year (10-20%)",{"$f":"G234 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F234, $M$3:$N$7, 2, FALSE)","v":1.9966499999999999E-5}]
["Third",0.3,"Third Year (20-30%)",{"$f":"B235 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A235, $M$3:$N$7, 2, FALSE)","v":2.99475E-6},null,"Third",0.3,"Third Year (20-30%)",{"$f":"G235 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F235, $M$3:$N$7, 2, FALSE)","v":2.9949749999999999E-5}]
["Third",0.4,"Third Year (30-40%)",{"$f":"B236 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A236, $M$3:$N$7, 2, FALSE)","v":3.9929999999999997E-6},null,"Third",0.4,"Third Year (30-40%)",{"$f":"G236 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F236, $M$3:$N$7, 2, FALSE)","v":3.9932999999999999E-5}]
["Third",0.5,"Third Year (40-50%)",{"$f":"B237 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A237, $M$3:$N$7, 2, FALSE)","v":4.9912499999999999E-6},null,"Third",0.5,"Third Year (40-50%)",{"$f":"G237 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F237, $M$3:$N$7, 2, FALSE)","v":4.9916249999999998E-5}]
["Third",0.6,"Third Year (50-60%)",{"$f":"B238 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A238, $M$3:$N$7, 2, FALSE)","v":5.9895E-6},null,"Third",0.6,"Third Year (50-60%)",{"$f":"G238 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F238, $M$3:$N$7, 2, FALSE)","v":5.9899499999999998E-5}]
["Third",0.7,"Third Year (60-70%)",{"$f":"B239 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A239, $M$3:$N$7, 2, FALSE)","v":6.9877499999999993E-6},null,"Third",0.7,"Third Year (60-70%)",{"$f":"G239 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F239, $M$3:$N$7, 2, FALSE)","v":6.9882749999999991E-5}]
["Third",0.8,"Third Year (70-80%)",{"$f":"B240 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A240, $M$3:$N$7, 2, FALSE)","v":7.9859999999999994E-6},null,"Third",0.8,"Third Year (70-80%)",{"$f":"G240 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F240, $M$3:$N$7, 2, FALSE)","v":7.9865999999999997E-5}]
["Third",0.9,"Third Year (80-90%)",{"$f":"B241 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A241, $M$3:$N$7, 2, FALSE)","v":8.9842499999999996E-6},null,"Third",0.9,"Third Year (80-90%)",{"$f":"G241 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F241, $M$3:$N$7, 2, FALSE)","v":8.9849250000000004E-5}]
["Third",1,"Third Year (90-100%)",{"$f":"B242 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A242, $M$3:$N$7, 2, FALSE)","v":9.9824999999999997E-6},null,"Third",1,"Third Year (90-100%)",{"$f":"G242 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F242, $M$3:$N$7, 2, FALSE)","v":9.9832499999999997E-5}]
["Fourth",0.2,"Fourth Year (10-20%)",{"$f":"B243 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A243, $M$3:$N$7, 2, FALSE)","v":1.5971999999999999E-6},null,"Fourth",0.2,"Fourth Year (10-20%)",{"$f":"G243 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F243, $M$3:$N$7, 2, FALSE)","v":1.5973200000000001E-5}]
["Fourth",0.3,"Fourth Year (20-30%)",{"$f":"B244 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A244, $M$3:$N$7, 2, FALSE)","v":2.3958E-6},null,"Fourth",0.3,"Fourth Year (20-30%)",{"$f":"G244 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F244, $M$3:$N$7, 2, FALSE)","v":2.3959800000000001E-5}]
["Fourth",0.4,"Fourth Year (30-40%)",{"$f":"B245 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A245, $M$3:$N$7, 2, FALSE)","v":3.1943999999999999E-6},null,"Fourth",0.4,"Fourth Year (30-40%)",{"$f":"G245 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F245, $M$3:$N$7, 2, FALSE)","v":3.1946400000000003E-5}]
["Fourth",0.5,"Fourth Year (40-50%)",{"$f":"B246 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A246, $M$3:$N$7, 2, FALSE)","v":3.9929999999999997E-6},null,"Fourth",0.5,"Fourth Year (40-50%)",{"$f":"G246 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F246, $M$3:$N$7, 2, FALSE)","v":3.9932999999999999E-5}]
["Fourth",0.6,"Fourth Year (50-60%)",{"$f":"B247 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A247, $M$3:$N$7, 2, FALSE)","v":4.7916E-6},null,"Fourth",0.6,"Fourth Year (50-60%)",{"$f":"G247 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F247, $M$3:$N$7, 2, FALSE)","v":4.7919600000000001E-5}]
["Fourth",0.7,"Fourth Year (60-70%)",{"$f":"B248 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A248, $M$3:$N$7, 2, FALSE)","v":5.5901999999999994E-6},null,"Fourth",0.7,"Fourth Year (60-70%)",{"$f":"G248 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F248, $M$3:$N$7, 2, FALSE)","v":5.5906199999999997E-5}]
["Fourth",0.8,"Fourth Year (70-80%)",{"$f":"B249 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A249, $M$3:$N$7, 2, FALSE)","v":6.3887999999999997E-6},null,"Fourth",0.8,"Fourth Year (70-80%)",{"$f":"G249 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F249, $M$3:$N$7, 2, FALSE)","v":6.3892800000000006E-5}]
["Fourth",0.9,"Fourth Year (80-90%)",{"$f":"B250 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A250, $M$3:$N$7, 2, FALSE)","v":7.1874E-6},null,"Fourth",0.9,"Fourth Year (80-90%)",{"$f":"G250 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F250, $M$3:$N$7, 2, FALSE)","v":7.1879400000000008E-5}]
["Fourth",1,"Fourth Year (90-100%)",{"$f":"B251 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A251, $M$3:$N$7, 2, FALSE)","v":7.9859999999999994E-6},null,"Fourth",1,"Fourth Year (90-100%)",{"$f":"G251 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F251, $M$3:$N$7, 2, FALSE)","v":7.9865999999999997E-5}]
["Fifth",0.2,"Fifth Year (10-20%)",{"$f":"B252 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A252, $M$3:$N$7, 2, FALSE)","v":1.1978999999999998E-6},null,"Fifth",0.2,"Fifth Year (10-20%)",{"$f":"G252 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F252, $M$3:$N$7, 2, FALSE)","v":1.1979899999999999E-5}]
["Fifth",0.3,"Fifth Year (20-30%)",{"$f":"B253 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A253, $M$3:$N$7, 2, FALSE)","v":1.79685E-6},null,"Fifth",0.3,"Fifth Year (20-30%)",{"$f":"G253 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F253, $M$3:$N$7, 2, FALSE)","v":1.7969849999999999E-5}]
["Fifth",0.4,"Fifth Year (30-40%)",{"$f":"B254 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A254, $M$3:$N$7, 2, FALSE)","v":2.3957999999999996E-6},null,"Fifth",0.4,"Fifth Year (30-40%)",{"$f":"G254 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F254, $M$3:$N$7, 2, FALSE)","v":2.3959799999999997E-5}]
["Fifth",0.5,"Fifth Year (40-50%)",{"$f":"B255 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A255, $M$3:$N$7, 2, FALSE)","v":2.99475E-6},null,"Fifth",0.5,"Fifth Year (40-50%)",{"$f":"G255 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F255, $M$3:$N$7, 2, FALSE)","v":2.9949749999999999E-5}]
["Fifth",0.6,"Fifth Year (50-60%)",{"$f":"B256 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A256, $M$3:$N$7, 2, FALSE)","v":3.5937E-6},null,"Fifth",0.6,"Fifth Year (50-60%)",{"$f":"G256 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F256, $M$3:$N$7, 2, FALSE)","v":3.5939699999999997E-5}]
["Fifth",0.7,"Fifth Year (60-70%)",{"$f":"B257 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A257, $M$3:$N$7, 2, FALSE)","v":4.1926499999999996E-6},null,"Fifth",0.7,"Fifth Year (60-70%)",{"$f":"G257 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F257, $M$3:$N$7, 2, FALSE)","v":4.1929649999999996E-5}]
["Fifth",0.8,"Fifth Year (70-80%)",{"$f":"B258 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A258, $M$3:$N$7, 2, FALSE)","v":4.7915999999999992E-6},null,"Fifth",0.8,"Fifth Year (70-80%)",{"$f":"G258 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F258, $M$3:$N$7, 2, FALSE)","v":4.7919599999999994E-5}]
["Fifth",0.9,"Fifth Year (80-90%)",{"$f":"B259 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A259, $M$3:$N$7, 2, FALSE)","v":5.3905499999999996E-6},null,"Fifth",0.9,"Fifth Year (80-90%)",{"$f":"G259 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F259, $M$3:$N$7, 2, FALSE)","v":5.390955E-5}]
["Fifth",1,"Fifth Year (90-100%)",{"$f":"B260 * 'Municipalities - Monthly'!$F$4 * VLOOKUP(A260, $M$3:$N$7, 2, FALSE)","v":5.9895E-6},null,"Fifth",1,"Fifth Year (90-100%)",{"$f":"G260 * 'Municipalities - Annual'!$F$4 * VLOOKUP(F260, $M$3:$N$7, 2, FALSE)","v":5.9899499999999998E-5}]

{"sheet":"Voluntary Deductible","index":17,"n_rows":21,"n_cols":3,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Deductible To Apply","Discount"]
[null,0,0]
[null,1000000,0.05]
[null,{"$f":"B4 + 1000000","v":2000000},9.5000000000000001E-2]
[null,{"$f":"B5 + 1000000","v":3000000},0.13500000000000001]
[null,4000000,0.17]
[null,5000000,0.2]
[null,6000000,0.22500000000000001]
[null,7000000,0.245]
[null,8000000,0.26]
[null,9000000,0.27]
[null,10000000,0.27500000000000002]
[]
[null,"M8"]
[null,"Deductible To Apply","Discount"]
[null,0,0]
[null,10000,0.01]
[null,50000,0.15]
[null,100000,0.23]
[null,200000,0.32]

{"sheet":"Co-insurance","index":18,"n_rows":44,"n_cols":6,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
[null,"Non-motor",null,null,"M8"]
[null,"Sasria","Insured",null,"Sasria","Insured"]
[null,{"$f":"1 - C3","v":1},0,null,{"$f":"1 - F3","v":1},0]
[null,{"$f":"1 - C4","v":0.9},0.1,null,{"$f":"1 - F4","v":0.9},0.1]
[null,0.89,0.11,null,0.8,0.2]
[null,0.88,0.12,null,0.7,0.3]
[null,0.87,0.13,null,0.5,0.5]
[null,0.86,0.14000000000000001]
[null,0.85,0.15]
[null,0.84,0.16]
[null,0.83,0.17]
[null,0.82000000000000006,0.18]
[null,0.81,0.19]
[null,0.8,0.2]
[null,0.79,0.21]
[null,0.78,0.22]
[null,0.77,0.23]
[null,0.76,0.24]
[null,0.75,0.25]
[null,0.74,0.26]
[null,0.73,0.27]
[null,0.72,0.28000000000000003]
[null,0.71,0.28999999999999998]
[null,0.7,0.3]
[null,0.69,0.31]
[null,0.67999999999999994,0.32]
[null,0.66999999999999993,0.33]
[null,0.65999999999999992,0.34]
[null,0.65,0.35]
[null,0.64,0.36]
[null,0.63,0.37]
[null,0.62,0.38]
[null,0.61,0.39]
[null,0.6,0.4]
[null,0.59000000000000008,0.41]
[null,0.58000000000000007,0.42]
[null,0.57000000000000006,0.43]
[null,0.56000000000000005,0.44]
[null,0.55000000000000004,0.45]
[null,0.54,0.46]
[null,0.53,0.47]
[null,0.52,0.48]
[null,0.51,0.49]
[null,0.5,0.5]

{"sheet":"Metadata","index":19,"n_rows":60,"n_cols":37,"rows_kept":60,"cut":false,"hidden":true,"merged":[]}
[true,null,"Domestic Monthly",null,null,null,"Domestic Annual",null,null,null,"Commercial Monthly",null,null,null,"Commercial Annual",null,null,null,"Domestic - Monthly",2,null,null,"GIT Monthly",null,null,null,"GIT Annual",null,null,null,"Rates"]
[false,null,"SC1","12 Months",{"$f":"VLOOKUP($D2, $AF$45:$AJ$51, 2, FALSE)","v":4.8999999999999997E-6},null,"SC1","12 Months",{"$f":"VLOOKUP($H2, $AF$45:$AJ$51, 4, FALSE)","v":4.901E-5},null,"ASC","12 Months",{"$f":"VLOOKUP($L2, $AF$52:$AJ$59, 2, FALSE)","v":8.6399999999999999E-5},null,"ASC","12 Months",{"$f":"VLOOKUP($P2, $AF$52:$AJ$59, 4, FALSE)","v":8.6399999999999997E-4},null,"Domestic - Annual",4]
[null,null,"SC1","15 Months",{"$f":"VLOOKUP($D3, $AF$45:$AJ$51, 2, FALSE)","v":4.2300000000000002E-6},null,"SC1","15 Months",{"$f":"VLOOKUP($H3, $AF$45:$AJ$51, 4, FALSE)","v":4.2259999999999999E-5},null,"ASC","15 Months",{"$f":"VLOOKUP($L3, $AF$52:$AJ$59, 2, FALSE)","v":8.2349999999999996E-5},null,"ASC","15 Months",{"$f":"VLOOKUP($P3, $AF$52:$AJ$59, 4, FALSE)","v":8.2350000000000001E-4},null,"Tertiary Institutions - Monthly",3,null,null,"Marine","With RSCC","Without RSCC",null,"Marine","With RSCC","Without RSCC",null,"Effective 1 October 2025",null,"Monthly Rate","Monthly Min. Premium","Annual Rate","Annual Min. Premium"]
["With RSCC",null,"SC1","18 Months",3.9600000000000002E-6,null,"SC1","18 Months",3.9560000000000001E-5,null,"ASC","18 Months",7.8440000000000001E-5,null,"ASC","18 Months",7.8434999999999996E-4,null,"Tertiary Institutions - Annual",5,null,null,"Marine Cargo & Goods in Transit",{"$f":"Y4 * 0.5","v":1.7099999999999999E-6},{"$f":"GITmarine_a_MonthlyWithout","v":3.4199999999999999E-6},null,"Marine Cargo & Goods in Transit",{"$f":"AC4 * 0.5","v":1.7119999999999999E-5},{"$f":"GITmarine_a_AnnualWithout","v":3.4239999999999997E-5},null,"F1","Domestic Fire",3.63E-6,3,3.6300000000000001E-5,30,{"$f":"AI4/AG4","v":10}]
["Without RSCC",null,"SC1","24 Months",3.0000000000000001E-6,null,"SC1","24 Months",2.9969999999999999E-5,null,"ASC","24 Months",7.4519999999999998E-5,null,"ASC","24 Months",7.4520000000000001E-4,null,"Commercial - Monthly",6,null,null,"Storage at final w/house or depot",null,{"$f":"GITmarine_b_MonthlyWithout","v":3.4239999999999997E-5},null,"Storage at final w/house or depot",null,{"$f":"GITmarine_b_AnnualWithout","v":3.4243000000000001E-4},null,"F2","Commercial Fire",3.9230000000000002E-5,50,3.9228E-4,500,{"$f":"AI5/AG5","v":9.9994901860820793}]
[null,null,"SC1","30 Months",2.17E-6,null,"SC1","30 Months",2.1739999999999999E-5,null,"Specified Standing Charges",null,null,null,"Specified Standing Charges",null,null,null,"Commercial - Annual",7,null,null,"Estimated Gross Annual Turnover",{"$f":"Y6 * 0.5","v":1.4300000000000001E-6},{"$f":"GITmarine_c_MonthlyWithout","v":2.8600000000000001E-6},null,"Estimated Gross Annual Turnover",{"$f":"AC6 * 0.5","v":1.4285E-5},{"$f":"GITmarine_c_AnnualWithout","v":2.8569999999999999E-5},null,"F2(O)","Commercial Fire (Office)",2.8189999999999999E-5,50,2.8187999999999998E-4,500,9.9992905285562248]
[null,null,"SC1","36 Months",1.6300000000000001E-6,null,"SC1","36 Months",1.6339999999999999E-5,null,"SC2","12 Months",{"$f":"VLOOKUP($L7, $AF$52:$AJ$59, 2, FALSE)","v":8.6399999999999999E-5},null,"SC2","12 Months",{"$f":"VLOOKUP($P7, $AF$52:$AJ$59, 4, FALSE)","v":8.6399999999999997E-4},null,"Fire (Office) - Monthly",8,null,null,"Stock and Storage Limits",null,{"$f":"GITmarine_d_MonthlyWithout","v":3.4239999999999997E-5},null,"Stock and Storage Limits",null,{"$f":"GITmarine_d_AnnualWithout","v":3.4243000000000001E-4},null,"Mun","Municipalities",3.9929999999999999E-5,50,3.9932999999999999E-4,500,10.000751314800901]
[null,null,"SC1","48 Months",9.5000000000000001E-7,null,"SC1","48 Months",9.5300000000000002E-6,null,"SC2","15 Months",8.2349999999999996E-5,null,"SC2","15 Months",8.2350000000000001E-4,null,"Fire (Office) - Annual",9,null,null,"Haulage Fees/Earnings",1.7119999999999999E-5,{"$f":"GITmarine_e_MonthlyWithout","v":3.4239999999999997E-5},null,"Haulage Fees/Earnings",1.7121500000000001E-4,{"$f":"GITmarine_e_AnnualWithout","v":3.4243000000000001E-4},null,"F1-T","Tertiary Institutions",5.8900000000000004E-6,3,5.8860000000000002E-5,30,9.9932088285229206]
[null,null,"Working Expenses",null,null,null,"Working Expenses",null,null,null,"SC2","18 Months",7.8440000000000001E-5,null,"SC2","18 Months",7.8434999999999996E-4,null,"Municipalities - Monthly",10,null,null,"Fixed and Non-adjustable Underlying Policy Premiums",1.452384E-2,{"$f":"GITmarine_f_MonthlyWithout","v":2.9047679999999999E-2},null,"Fixed and Non-adjustable Underlying Policy Premiums",1.452384E-2,{"$f":"GITmarine_f_AnnualWithout","v":2.9047679999999999E-2},null,"F1-MC","Mayors and Councilors",5.45,0,54.47,0,9.9944954128440369]
[null,null,"WE1","12 Months",{"$f":"VLOOKUP($D10, $AF$45:$AJ$51, 2, FALSE)","v":4.8999999999999997E-6},null,"WE1","12 Months",{"$f":"VLOOKUP($H10, $AF$45:$AJ$51, 4, FALSE)","v":4.901E-5},null,"SC2","24 Months",7.4519999999999998E-5,null,"SC2","24 Months",7.4520000000000001E-4,null,"Municipalities - Annual",11,null,null,"Deliberate Storage",null,null,null,"Deliberate Storage",null,{"$f":"GITmarine_g_AnnualWithout","v":3.4239999999999997E-5},null,"Extention","Accumulation of Motor Vehicles/Static Risk",8.1650000000000006E-5,50,8.1647999999999996E-4,500,9.9997550520514373]
[null,null,"WE1","15 Months",4.2300000000000002E-6,null,"WE1","15 Months",4.2259999999999999E-5,null,"SC2","30 Months",7.0610000000000003E-5,null,"SC2","30 Months",7.0604999999999995E-4,null,"Aggregate",12,null,null,null,null,null,null,null,null,null,null,"M1","Cars (Primary use: Domestic/Private)",2.62,2.62,26.23,26.23,{"$f":"AI11/AG11","v":10.011450381679388}]
[null,null,"WE1","18 Months",3.9600000000000002E-6,null,"WE1","18 Months",3.9560000000000001E-5,null,"SC2","36 Months",6.669E-5,null,"SC2","36 Months",6.669E-4,null,null,null,null,null,"Hull",null,null,null,"Hull",null,null,null,"M2","Light Commercial Vehicles (3500kg GVM or less)",7.0619999999999998E-5,4.54,7.0620999999999998E-4,45.39,10.000141602945341]
[null,null,"WE1","24 Months",3.0000000000000001E-6,null,"WE1","24 Months",2.9969999999999999E-5,null,"SC2","48 Months",6.2780000000000005E-5,null,"SC2","48 Months",6.2775000000000005E-4,null,null,null,null,null,"Pleasure Craft ",{"$f":"Y13 * 0.5","v":1.287E-5},{"$f":"GIThull_a_MonthlyWithout","v":2.5740000000000001E-5},null,"Pleasure Craft ",{"$f":"AC13 * 0.5","v":1.2870500000000001E-4},{"$f":"GIThull_a_AnnualWithout","v":2.5741000000000002E-4},null,"M3","Taxis",3.5349999999999999E-5,4.54,3.5353000000000001E-4,45.39,10.000848656294201]
[null,null,"WE1","30 Months",2.17E-6,null,"WE1","30 Months",2.1739999999999999E-5,null,"SC2","60 Months",5.8860000000000002E-5,null,"SC2","60 Months",5.886E-4,null,null,null,null,null,"Commercial Vessels",1.7119999999999999E-5,{"$f":"GIThull_b_MonthlyWithout","v":3.4239999999999997E-5},null,"Commercial Vessels",1.7121500000000001E-4,{"$f":"GIThull_b_AnnualWithout","v":3.4243000000000001E-4},null,"M4","Ferries & Traders",8.6799999999999999E-6,10,8.6799999999999996E-5,100,10]
[null,null,"WE1","36 Months",1.6300000000000001E-6,null,"WE1","36 Months",1.6339999999999999E-5,null,"Working Expenses",null,null,null,"Working Expenses",null,null,null,null,null,null,null,"Builders Risk ",1.4525000000000001E-5,{"$f":"GIThull_c_MonthlyWithout","v":2.9050000000000001E-5},null,"Builders Risk ",1.4524000000000001E-4,{"$f":"GIThull_c_AnnualWithout","v":2.9048000000000002E-4},null,"M5","Buses",7.5142999999999998E-4,200,7.5143299999999996E-3,2000,10.000039923878472]
[null,null,"WE1","48 Months",9.5000000000000001E-7,null,"WE1","48 Months",9.5300000000000002E-6,null,"WE2","12 Months",{"$f":"VLOOKUP($L16, $AF$52:$AJ$59, 2, FALSE)","v":8.6399999999999999E-5},null,"WE2","12 Months",{"$f":"VLOOKUP($P16, $AF$52:$AJ$59, 4, FALSE)","v":8.6399999999999997E-4},null,null,null,null,null,"Single Bouy Moorings",1.7119999999999999E-5,{"$f":"GIThull_d_MonthlyWithout","v":3.4239999999999997E-5},null,"Single Bouy Moorings",1.7121500000000001E-4,{"$f":"GIThull_d_AnnualWithout","v":3.4243000000000001E-4},null,"M6","Mobile Plant",1.1326E-4,50,1.1325599999999999E-3,500,9.999646830301959]
[null,null,"Net Profit",null,null,null,"Net Profit",null,null,null,"WE2","15 Months",8.2349999999999996E-5,null,"WE2","15 Months",8.2350000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"M8","Heavy Commercial Vehicles (>3500kg GVM)",3.9681999999999999E-4,5.45,3.9681600000000001E-3,54.47,9.9998991986291017]
[null,null,"NP","12 Months",{"$f":"VLOOKUP($D18, $AF$45:$AJ$51, 2, FALSE)","v":4.8999999999999997E-6},null,"NP","12 Months",{"$f":"VLOOKUP($H18, $AF$45:$AJ$51, 4, FALSE)","v":4.901E-5},null,"WE2","18 Months",7.8440000000000001E-5,null,"WE2","18 Months",7.8434999999999996E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"A1","Agricultural Vehicles",6.0000000000000002E-6,6,6.0000000000000002E-5,60,10]
[null,null,"NP","15 Months",4.2300000000000002E-6,null,"NP","15 Months",4.2259999999999999E-5,null,"WE2","24 Months",7.4519999999999998E-5,null,"WE2","24 Months",7.4520000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"MON","Money",1.1979E-2,5,1.1979E-2,50,1]
[null,null,"NP","18 Months",3.9600000000000002E-6,null,"NP","18 Months",3.9560000000000001E-5,null,"WE2","30 Months",7.0610000000000003E-5,null,"WE2","30 Months",7.0604999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT with RSCC","Marine Cargo & Goods in Transit",1.7099999999999999E-6,50,1.7119999999999999E-5,500,10.011695906432749]
[null,null,"NP","24 Months",3.0000000000000001E-6,null,"NP","24 Months",2.9969999999999999E-5,null,"WE2","36 Months",6.669E-5,null,"WE2","36 Months",6.669E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT with RSCC","Storage at final w/house or depot"]
[null,null,"NP","30 Months",2.17E-6,null,"NP","30 Months",2.1739999999999999E-5,null,"WE2","48 Months",6.2780000000000005E-5,null,"WE2","48 Months",6.2775000000000005E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT with RSCC","Estimated Gross Annual Turnover",1.4300000000000001E-6,50,1.428E-5,500,9.9860139860139867]
[null,null,"NP","36 Months",1.6300000000000001E-6,null,"NP","36 Months",1.6339999999999999E-5,null,"WE2","60 Months",5.8860000000000002E-5,null,"WE2","60 Months",5.886E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT with RSCC","Stock and Storage Limits"]
[null,null,"NP","48 Months",9.5000000000000001E-7,null,"NP","48 Months",9.5300000000000002E-6,null,"Net Profit",null,null,null,"Net Profit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT with RSCC","Haulage Fees/Earnings",1.7119999999999999E-5,50,1.7122E-4,500,10.001168224299066]
[null,null,"Gross Profit",null,null,null,"Gross Profit",null,null,null,"NP","12 Months",{"$f":"VLOOKUP($L25, $AF$52:$AJ$59, 2, FALSE)","v":8.6399999999999999E-5},null,"NP","12 Months",{"$f":"VLOOKUP($P25, $AF$52:$AJ$59, 4, FALSE)","v":8.6399999999999997E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT with RSCC","Fixed and Non-adjustable Underlying Policy Premiums",1.452384E-2,50,1.452384E-2,500,1]
[null,null,"GP","12 Months",{"$f":"VLOOKUP($D26, $AF$45:$AJ$51, 2, FALSE)","v":4.8999999999999997E-6},null,"GP","12 Months",{"$f":"VLOOKUP($H26, $AF$45:$AJ$51, 4, FALSE)","v":4.901E-5},null,"NP","15 Months",8.2349999999999996E-5,null,"NP","15 Months",8.2350000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT with RSCC","Deliberate Storage"]
[null,null,"GP","15 Months",4.2300000000000002E-6,null,"GP","15 Months",4.2259999999999999E-5,null,"NP","18 Months",7.8440000000000001E-5,null,"NP","18 Months",7.8434999999999996E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT with RSCC","Pleasure Craft ",1.287E-5,50,1.2871000000000001E-4,500,10.000777000777001]
[null,null,"GP","18 Months",3.9600000000000002E-6,null,"GP","18 Months",3.9560000000000001E-5,null,"NP","24 Months",7.4519999999999998E-5,null,"NP","24 Months",7.4520000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT with RSCC","Commercial Vessels",1.7119999999999999E-5,50,1.7122E-4,500,10.001168224299066]
[null,null,"GP","24 Months",3.0000000000000001E-6,null,"GP","24 Months",2.9969999999999999E-5,null,"NP","30 Months",7.0610000000000003E-5,null,"NP","30 Months",7.0604999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT with RSCC","Builders Risk ",1.452E-5,50,1.4524000000000001E-4,500,10.002754820936641]
[null,null,"GP","30 Months",2.17E-6,null,"GP","30 Months",2.1739999999999999E-5,null,"NP","36 Months",6.669E-5,null,"NP","36 Months",6.669E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT with RSCC","Single Bouy Moorings",1.7119999999999999E-5,50,1.7122E-4,500,10.001168224299066]
[null,null,"GP","36 Months",1.6300000000000001E-6,null,"GP","36 Months",1.6339999999999999E-5,null,"NP","48 Months",6.2780000000000005E-5,null,"NP","48 Months",6.2775000000000005E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT without RSCC","Marine Cargo & Goods in Transit",3.4199999999999999E-6,50,3.4239999999999997E-5,500,10.011695906432749]
[null,null,"GP","48 Months",9.5000000000000001E-7,null,"GP","48 Months",9.5300000000000002E-6,null,"NP","60 Months",5.8860000000000002E-5,null,"NP","60 Months",5.886E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT without RSCC","Storage at final w/house or depot",3.4239999999999997E-5,50,3.4243000000000001E-4,500,10.0008761682243]
[null,null,"Revenue",null,null,null,"Revenue",null,null,null,"Gross Profit",null,null,null,"Gross Profit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT without RSCC","Estimated Gross Annual Turnover",2.8600000000000001E-6,50,2.8569999999999999E-5,500,9.9895104895104883]
[null,null,"R","12 Months",{"$f":"VLOOKUP($D34, $AF$45:$AJ$51, 2, FALSE)","v":4.8999999999999997E-6},null,"R","12 Months",{"$f":"VLOOKUP($H34, $AF$45:$AJ$51, 4, FALSE)","v":4.901E-5},null,"GP","12 Months",{"$f":"VLOOKUP($L34, $AF$52:$AJ$59, 2, FALSE)","v":8.6399999999999999E-5},null,"GP","12 Months",{"$f":"VLOOKUP($P34, $AF$52:$AJ$59, 4, FALSE)","v":8.6399999999999997E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT without RSCC","Stock and Storage Limits",3.4239999999999997E-5,50,3.4243000000000001E-4,500,10.0008761682243]
[null,null,"R","15 Months",4.2300000000000002E-6,null,"R","15 Months",4.2259999999999999E-5,null,"GP","15 Months",8.2349999999999996E-5,null,"GP","15 Months",8.2350000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT without RSCC","Haulage Fees/Earnings",3.4239999999999997E-5,50,3.4243000000000001E-4,500,10.0008761682243]
[null,null,"R","18 Months",3.9600000000000002E-6,null,"R","18 Months",3.9560000000000001E-5,null,"GP","18 Months",7.8440000000000001E-5,null,"GP","18 Months",7.8434999999999996E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT without RSCC","Fixed and Non-adjustable Underlying Policy Premiums",2.9047679999999999E-2,50,2.9047679999999999E-2,500,1]
[null,null,"R","24 Months",3.0000000000000001E-6,null,"R","24 Months",2.9969999999999999E-5,null,"GP","24 Months",7.4519999999999998E-5,null,"GP","24 Months",7.4520000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT without RSCC","Deliberate Storage",null,null,3.4239999999999997E-5,500]
[null,null,"R","30 Months",2.17E-6,null,"R","30 Months",2.1739999999999999E-5,null,"GP","30 Months",7.0610000000000003E-5,null,"GP","30 Months",7.0604999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT without RSCC","Pleasure Craft ",2.5740000000000001E-5,50,2.5741000000000002E-4,500,10.000388500388501]
[null,null,"R","36 Months",1.6300000000000001E-6,null,"R","36 Months",1.6339999999999999E-5,null,"GP","36 Months",6.669E-5,null,"GP","36 Months",6.669E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT without RSCC","Commercial Vessels",3.4239999999999997E-5,50,3.4243000000000001E-4,500,10.0008761682243]
[null,null,"R","48 Months",9.5000000000000001E-7,null,"R","48 Months",9.5300000000000002E-6,null,"GP","48 Months",6.2780000000000005E-5,null,"GP","48 Months",6.2775000000000005E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT without RSCC","Builders Risk ",2.9050000000000001E-5,50,2.9048000000000002E-4,500,9.9993115318416521]
[null,null,null,null,null,null,null,null,null,null,"GP","60 Months",5.8860000000000002E-5,null,"GP","60 Months",5.886E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"GIT without RSCC","Single Bouy Moorings",3.4239999999999997E-5,50,3.4243000000000001E-4,500,10.0008761682243]
[null,null,null,null,null,null,null,null,null,null,"Fire- SME",null,null,null,"Fire- SME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CW","Contract Works - On Works",1.133E-5,50,1.1326E-4,500,9.9964695498676086]
[null,null,null,null,null,null,null,null,null,null,"F4","R10 000 - R500 000",5,null,"F4","R10 000 - R500 000",50,null,null,null,null,null,null,null,null,null,null,null,null,null,"CW","Construction Plant - On Fees",3.8376000000000003E-4,50,3.8376E-3,500,10]
[null,null,null,null,null,null,null,null,null,null,"F4","R500 001 - R1 000 000",10,null,"F4","R500 001 - R1 000 000",100,null,null,null,null,null,null,null,null,null,null,null,null,null,"CW","Construction Plant - On Value",1.1326E-4,50,1.1325599999999999E-3,500,9.999646830301959]
[null,null,null,null,null,null,null,null,null,null,"F4","R1 000 001 - R1 500 000",15,null,"F4","R1 000 001 - R1 500 000",150,null,null,null,null,null,null,null,null,null,null,null,null,null,"SC1/WE/GP/NP - Domestic","12 MONTHS",4.8999999999999997E-6,5,4.901E-5,50,10.002040816326531]
[null,null,null,null,null,null,null,null,null,null,"F4","R1 500 001 - R2 000 000",20,null,"F4","R1 500 001 - R2 000 000",200,null,null,null,null,null,null,null,null,null,null,null,null,null,"SC1/WE/GP/NP - Domestic","15 MONTHS",4.2300000000000002E-6,5,4.2259999999999999E-5,50,9.9905437352245858]
[null,null,null,null,null,null,null,null,null,null,"Revenue",null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SC1/WE/GP/NP - Domestic","18 MONTHS",3.9600000000000002E-6,5,3.9560000000000001E-5,50,9.9898989898989896]
[null,null,null,null,null,null,null,null,null,null,"R","12 Months",{"$f":"VLOOKUP($L48, $AF$52:$AJ$59, 2, FALSE)","v":8.6399999999999999E-5},null,"R","12 Months",{"$f":"VLOOKUP($P48, $AF$52:$AJ$59, 4, FALSE)","v":8.6399999999999997E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,"SC1/WE/GP/NP - Domestic","24 MONTHS",3.0000000000000001E-6,5,2.9969999999999999E-5,50,9.99]
[null,null,null,null,null,null,null,null,null,null,"R","15 Months",8.2349999999999996E-5,null,"R","15 Months",8.2350000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"SC1/WE/GP/NP - Domestic","30 MONTHS",2.17E-6,5,2.1739999999999999E-5,50,10.018433179723502]
[null,null,null,null,null,null,null,null,null,null,"R","18 Months",7.8440000000000001E-5,null,"R","18 Months",7.8434999999999996E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"SC1/WE/GP/NP - Domestic","36 MONTHS",1.6300000000000001E-6,5,1.6339999999999999E-5,50,10.024539877300613]
[null,null,null,null,null,null,null,null,null,null,"R","24 Months",7.4519999999999998E-5,null,"R","24 Months",{"$f":"VLOOKUP($P51, $AF$52:$AJ$59, 4, FALSE)","v":7.4520000000000001E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,"SC1/WE/GP/NP - Domestic","48 MONTHS",9.5000000000000001E-7,5,9.5300000000000002E-6,50,10.031578947368422]
[null,null,null,null,null,null,null,null,null,null,"R","30 Months",7.0610000000000003E-5,null,"R","30 Months",7.0604999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"SC2/WE/GP/NP - Commercial","12 MONTHS",8.6399999999999999E-5,5,8.6399999999999997E-4,50,10]
[null,null,null,null,null,null,null,null,null,null,"R","36 Months",6.669E-5,null,"R","36 Months",6.669E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"SC2/WE/GP/NP - Commercial","15 MONTHS",8.2349999999999996E-5,5,8.2350000000000001E-4,50,10]
[null,null,null,null,null,null,null,null,null,null,"R","48 Months",6.2780000000000005E-5,null,"R","48 Months",6.2775000000000005E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"SC2/WE/GP/NP - Commercial","18 MONTHS",7.8440000000000001E-5,5,7.8434999999999996E-4,50,9.9993625701172864]
[null,null,null,null,null,null,null,null,null,null,"R","60 Months",5.8860000000000002E-5,null,"R","60 Months",5.886E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"SC2/WE/GP/NP - Commercial","24 MONTHS",7.4519999999999998E-5,5,7.4520000000000001E-4,50,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SC2/WE/GP/NP - Commercial","30 MONTHS",7.0610000000000003E-5,5,7.0604999999999995E-4,50,9.9992918850021226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SC2/WE/GP/NP - Commercial","36 MONTHS",6.669E-5,5,6.669E-4,50,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SC2/WE/GP/NP - Commercial","48 MONTHS",6.2780000000000005E-5,5,6.2775000000000005E-4,50,9.9992035680152913]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SC2/WE/GP/NP - Commercial","60 MONTHS",5.8860000000000002E-5,5,5.886E-4,50,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CW","Contract Works - On Works (Domestic)",null,null,null,50]